{"text_format":"1","workbook":"xlsx","n_sheets":20,"sheets":["Cover","Main Menu","Inputs","Benchmark","User","Machinery","Implements","Forage Harvester-S","Forage Harvester-M","Forage Harvester-FS","Switchgrass","Switchgrass on Cropland","Switchgrass on Pasture","Miscanthus","Energy Sorghum","Irrigated Forage Sorghum","Dryland Forage Sorghum","Results","Weather","SHYNE"],"not_rendered":{"charts":4,"images":23,"macros":1,"external_links":2,"defined_names":264,"comments":17,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover","index":0,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[[23,1,30,19],[10,4,10,14],[4,4,4,15],[8,4,8,14],[14,4,14,14],[18,4,18,14],[9,4,9,14],[20,1,21,19]]}
[]
[]
[]
[]
[null,null,null,null,"Energy Crop Analysis & Planning (ENCAP)"]
[]
[]
[]
[null,null,null,null,"by:"]
[null,null,null,null,"Karen R. Lindsay and Nathanial Cahill"]
[null,null,null,null,"Dr. M. Popp and Dr. C. West"]
[]
[]
[]
[null,null,null,null,"Department of Agricultural Economics and Agribusiness"]
[]
[]
[]
[null,null,null,null,"©Copyright Reserved."]
[]
[null,"Acknowledgement: This work was an interdisciplinary effort with experimental data and expert opinion provided by Dr. Charles P. West, Dr. Amanda Ashworth, Dr. Alexandre Caldeira Rocateli, Rodney Farris, Dr. Gopal Kakani, Dr. Felix Fritschi, Dr. Steven Green , Dr. Emily Heaton, Dr. Wink Alison, Michael Maw, and Lucia Agosta-Gamboa. "]
[]
[]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"Main Menu","index":1,"n_rows":43,"n_cols":14,"rows_kept":43,"cut":false,"hidden":false,"merged":[[29,13,29,24],[11,13,14,24],[1,0,4,25],[19,2,21,9],[26,2,28,9],[21,13,24,24],[7,13,9,24],[30,2,31,9],[33,2,35,9],[31,13,35,24],[42,0,47,25],[5,0,5,25],[25,13,27,24],[7,3,7,9],[14,2,17,9],[11,2,12,9],[23,2,24,9],[9,2,9,9],[37,2,39,9],[7,0,7,2],[28,13,28,24],[37,13,39,24],[16,13,19,24]]}
[]
["Energy Crop Analysis & Planning (ENCAP)   "]
[]
[]
[]
["Main Menu"]
[]
["Enter farm name:",null,null,"Circle C",null,null,null,null,null,null,null,null,null,"A spreadsheet format was chosen to allow producers to vary prices and equipment used for operation-specific comparisons to a flexible benchmark. The benchmark default values are a result of a collection of expert opinion and results of experimental trials across a range of weather and soil conditions."]
[]
[null,"Sheet","Description"]
[]
[null,null,"Enter prices for inputs of fuel, labor, application costs, seed, weed and pest control, fertilizer, and interest rates. Shows fertilizer recommendations for trial data.",null,null,null,null,null,null,null,null,null,null,"Drop-down lists are provided for selecting among options. The user should select options most compatible with their operation in terms of specified fertilizer and machinery used for a particular piece of equipment. This information is summarized in the enterprise budget tabs which allow the user to select among different options for the operation and aid in benchmarking."]
[]
[]
[null,null,"Specify the size, purchase price, salvage value, annual use and useful life hours, fuel consumption for tractors and implements, assign tractors to implements, and allocate acres across multiple implements and/or crop enterprise. Specify the price of custom operations or use the average benchmark prices. Provides key performance statistics."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Each worksheet has dedicated links near the top to aid navigation of ENCAP. These links will look like the command buttons in the left column of this sheet. Information entered will not change as a result of moving to other sheets. Cells requiring user input are highlighted in light yellow throughout this spreadsheet. Other cells contain formulas and cannot be modified. Each sheet contains a command button to print with automated settings. "]
[]
[]
[null,null,"Calculate the cost for pasture or cropland switchgrass production. Specify field operations, application amounts, percentage of yield loss with harvest, and stand life."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Comment boxes have also been added to help the user better understand the contents of input cells or calculations throughout the spreadsheet. The user may hover the cursor over the red triangle at the top right corner of a cell or heading to read a comment."]
[]
[null,null,"Calculate the cost for dryland or irrigated energy sorghum production. Specify field operations, application amounts, percentage of yield loss with harvest, and stand life."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Enterprise budgets feature estimated costs for switchgrass on cropland or pasture, irrigated and dryland energy sorghum, and miscanthus for comparison against benchmark values and provide helpful information to the following intended audience for this tool:"]
[null,null,"Calculate the cost for miscanthus production. Specify field operations, application amounts, percentage of yield loss with harvest, and stand life."]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"1) Entrants are provided with an approximation of capital requirements and annual costs, and"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"2) Producers and researchers are provided with a tool performance evaluation and sensitivity analyses"]
[null,null,{"$f":"CONCATENATE(\"Compare production costs for \",D8,\" to the benchmark on a per acre basis.\")","v":"Compare production costs for Circle C to the benchmark on a per acre basis."}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"The main purpose for these enterprise budgets is to provide benchmark estimates of the input requirements and costs of producing different forages for renewable energy in the South Central US. Economic analyses provide a critical guide to investment, continued growth, and prosperity of biomass production for renewable energy.  Please use Excel®'s Save and SaveAs options."]
[]
[null,null,"Compare weather patterns for estimates of switchgrass production performance from several experimental trials."]
[]
[]
[]
[null,null,"Calculate switchgrass optimal harvest date to maximize partial returns by calculating appropriate urea and litter application rates to meet nitrogen needs in the spring and estimate the cost of replacing nutrients that are removed in the biomass harvested. ",null,null,null,null,null,null,null,null,null,null,"Please do not use the copy button when modifying information across a range of cells. Special formatting was applied throughout this spreadsheet to allow for at least some error chekcing and is voided if using copy and paste."]
[]
[]
[]
[]
["Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"Inputs","index":2,"n_rows":81,"n_cols":28,"rows_kept":81,"cut":false,"hidden":false,"merged":[[58,19,58,27],[80,1,85,17],[4,0,4,17],[3,0,3,17],[5,1,5,6],[62,13,62,17],[64,1,76,6],[64,13,64,17],[58,15,58,17],[68,13,68,17],[44,8,47,15],[32,8,32,9]]}
[]
[]
[]
[{"$f":"CONCATENATE(\"Variable Input Prices for \",'Main Menu'!D8)","v":"Variable Input Prices for Circle C"}]
["The cells highlighted in yellow are for the producer to enter their own values for their farm. Cells highlighted in light blue are drop-downs for the producer to choose different havest date, location, and year. The \"Benchmark\" prices, highlighted in light green, are the updated prices for 2014 and are used to calculate the costs for the \"Benchmark\" farm. Cells highlighted in sky blue with bold and italicized font are used to highlight amounts that are different from the 'Benchmark' data. In the 'Custom Fertilizer' section, specific blends of fertilizer are converted to their Urea, Triple Super Phosphate and potash equivalents in terms of cost. This helps track nutrient replacement, particularly in switchgrass where nutrient use trials were used to calculate profit-maximinzing fertilizer recommendations and harvest dates.  "]
[null,"Click \"Defaults\" to accept the average benchmark prices:"]
[]
[null,null,null,null,"Benchmark",null,"Producer",null,null,null,null,null,null,"Benchmark",null,"Producer",null,null,null,"Use Custom Fertilzer for Pricing",false]
[null,"Fuel",null,null,"$/gallon",null,"$/gallon",null,"Item Value",null,null,null,null,"$/ton",null,"$/ton",null,null,null,"Fertilizer Equivalent","N","P2O5","K2O","Amount (lbs)","$/ton","Cost"]
[]
[null,"Diesel",null,null,2.48,null,2.48,null,"Switchgrass",null,null,null,null,50,null,50,null,null,null,{"$f":"I35","v":"Urea, 46-0-0"},46,0,0,{"$f":"SUM(X19,X27,X35)","v":83.15217391304347},{"$f":"IFERROR((Z19+Z27+Z35)/(X19+X27+X35)*2000,0)","v":582.47875816993474},{"$f":"+X11*Y11/2000","v":24.217187500000001}]
[]
[null,"Labor",null,null,"$/hr",null,"$/hr",null,"Energy Sorghum",null,null,null,null,50,null,50,null,null,null,{"$f":"I37","v":"Triple Super Phosphate, 0-45-0"},0,45,0,{"$f":"SUM(X21,X29,X37)","v":109.44444444444444},{"$f":"IFERROR((Z21+Z29+Z37)/(X21+X29+X37)*2000,0)","v":430.95494923857871},{"$f":"+X13*Y13/2000","v":23.582812499999999}]
[]
[null,"Operator Labor",null,null,9.25,null,9.25,null,"Miscanthus",null,null,null,null,50,null,50,null,null,null,{"$f":"I39","v":"Potash Fertilizer, 0-0-60"},0,0,60,{"$f":"SUM(X23,X31,X39)","v":5.416666666666667},{"$f":"IFERROR((Z23+Z31+Z39)/(X23+X31+X39)*2000,0)","v":600},{"$f":"+X15*Y15/2000","v":1.625}]
[]
[null,"Hired Labor",null,null,8,null,8,null,"Interest Rates",null,null,null,null,null,null,null,null,null,null,{"$f":"I51","v":"Ammonium Nitrate"},"N","P2O5","K2O","Amount (lbs)","$/ton","Cost"]
[]
[null,"Labor Multiplier by Operation",null,null,"Labor Multiplier",null,"Labor Multiplier",null,"Discount Factor",null,null,null,null,0.06,null,0.06,null,null,null,{"$f":"I35","v":"Urea, 46-0-0"},46,0,0,{"$f":"IFERROR((N51*J51/100)/(U19/100),0)","v":36.95652173913043},{"$f":"IFERROR(Z19/X19*2000,0)","v":757.64705882352951},{"$f":"IFERROR(+J51/SUM(J51:L51)*R51,0)","v":14}]
[]
[null,"Field Preparation",null,null,1.5,null,1.5,null,"Operating Interest",null,null,null,null,7.7499999999999999E-2,null,7.7499999999999999E-2,null,null,null,{"$f":"I37","v":"Triple Super Phosphate, 0-45-0"},0,45,0,{"$f":"IFERROR((N51*K51/100)/(V21/100),0)","v":0},{"$f":"IFERROR(Z21/X21*2000,0)","v":0},{"$f":"IFERROR(+K51/SUM(J51:L51)*R51,0)","v":0}]
[]
[null,"Planting",null,null,1.5,null,1.5,null,"Application Costs",null,null,null,null,"$/acre",null,"$/acre",null,null,null,{"$f":"I39","v":"Potash Fertilizer, 0-0-60"},0,0,60,{"$f":"IFERROR((N51*L51/100)/(W23/100),0)","v":0},{"$f":"IFERROR(Z23/X23*2000,0)","v":0},{"$f":"IFERROR(+L51/SUM(J51:L51)*R51,0)","v":0}]
[]
[null,"Veggie Planting",null,null,3,null,3,null,"Custom Fertilizer",null,null,null,null,6,null,6,null,null,null,{"$f":"I53","v":"DAP"},"N","P2O5","K2O","Amt (lbs)","$/ton","Cost"]
[]
[null,"Fertlizer",null,null,1.5,null,1.5,null,"Custom Air Herbicide",null,null,null,null,7,null,7,null,null,null,{"$f":"T19","v":"Urea, 46-0-0"},{"$f":"U19","v":46},{"$f":"V19","v":0},{"$f":"W19","v":0},{"$f":"IFERROR((N53*J53/100)/(U27/100),0)","v":39.130434782608695},{"$f":"IFERROR(Z27/X27*2000,0)","v":439.15624999999994},{"$f":"IFERROR(J53/SUM(J53:L53)*R53,0)","v":8.5921874999999996}]
[]
[null,"Post-Plant Field Work",null,null,1.5,null,1.5,null,"Custom Ground Herbicide",null,null,null,null,6,null,6,null,null,null,{"$f":"T21","v":"Triple Super Phosphate, 0-45-0"},{"$f":"U21","v":0},{"$f":"V21","v":45},{"$f":"W21","v":0},{"$f":"IFERROR((N53*K53/100)/(V29/100),0)","v":102.22222222222221},{"$f":"IFERROR(Z29/X29*2000,0)","v":429.609375},{"$f":"IFERROR(K53/SUM(J53:L53)*R53,0)","v":21.957812499999999}]
[]
[null,"Harvest",null,null,1.5,null,1.5,null,"Custom Air Insecticide",null,null,null,null,7,null,7,null,null,null,{"$f":"T23","v":"Potash Fertilizer, 0-0-60"},{"$f":"U23","v":0},{"$f":"V23","v":0},{"$f":"W23","v":60},{"$f":"IFERROR((N53*L53/100)/(W31/100),0)","v":0},{"$f":"IFERROR(Z31/X31*2000,0)","v":0},{"$f":"IFERROR(L53/SUM(J53:L53)*R53,0)","v":0}]
[]
[null,"Seed",null,null,"$/lb",null,"$/lb",null,"Fertilizer, N-P2O5-K2O",null,null,"Amount",null,"$/ton",null,"$/ton",null,"$/lb",null,{"$f":"I55","v":"Custom Blend"},"N","P2O5","K2O","Amt (lbs)","$/ton","Cost"]
[]
[null,"Switchgrass",null,null,10,null,10,null,"Urea, 46-0-0",null,null,{"$f":"+X11","v":83.15217391304347},null,571,null,571,null,{"$f":"P35/2000","v":0.28549999999999998},null,{"$f":"T19","v":"Urea, 46-0-0"},{"$f":"U19","v":46},{"$f":"V19","v":0},{"$f":"W19","v":0},{"$f":"IFERROR((N55*J55/100)/(U35/100),0)","v":7.0652173913043477},{"$f":"IFERROR(Z35/X35*2000,0)","v":460},{"$f":"IFERROR(J55/SUM(J55:L55)*R55,0)","v":1.625}]
[]
[null,"Energy Sorghum",null,null,{"$f":"4.8*2.20462","v":10.582175999999999},null,10.582175999999999,null,"Triple Super Phosphate, 0-45-0",null,null,{"$f":"+X13","v":109.44444444444444},null,621,null,621,null,{"$f":"P37/2000","v":0.3105},null,{"$f":"T21","v":"Triple Super Phosphate, 0-45-0"},{"$f":"U21","v":0},{"$f":"V21","v":45},{"$f":"W21","v":0},{"$f":"IFERROR((N55*K55/100)/(V37/100),0)","v":7.2222222222222223},{"$f":"IFERROR(Z37/X37*2000,0)","v":450},{"$f":"IFERROR(K55/SUM(J55:L55)*R55,0)","v":1.625}]
[]
[null,"Miscanthus (per plug)",null,null,0.25,null,0.25,null,"Potash Fertilizer, 0-0-60",null,null,{"$f":"+X15","v":5.416666666666667},null,601,null,601,null,{"$f":"P39/2000","v":0.30049999999999999},null,{"$f":"T23","v":"Potash Fertilizer, 0-0-60"},{"$f":"U23","v":0},{"$f":"V23","v":0},{"$f":"W23","v":60},{"$f":"IFERROR((N55*L55/100)/(W39/100),0)","v":5.416666666666667},{"$f":"IFERROR(Z39/X39*2000,0)","v":600},{"$f":"IFERROR(L55/SUM(J55:L55)*R55,0)","v":1.625}]
[]
[null,"Weed & Pest Control","Unit",null,"$/unit",null,"$/unit",null,"Poultry Litter",null,null,null,null,22.5,null,22.5,null,{"$f":"P41/2000","v":1.125E-2}]
[]
[null,"Glyphosate","pt",null,{"$f":"ROUND(38/8,2)","v":4.75},null,4.75,null,"Lime",null,null,null,null,56.6,null,56.6,null,{"$f":"P43/2000","v":2.8300000000000002E-2}]
[]
[null,"Quinclorac","lb a.i.",null,55,null,55,null,"Please check the box to convert custom blend fertilizers specified below to urea, phosphate and potash price equivalents: "]
[]
[null,"Ally (Cimarron)","oz a.i.",null,29.5,null,29.5]
[]
[null,"Atrazine","lb a.i.",null,3.94,null,3.94,null,"Custom Fertilizer","N","P2O5","K2O",null,"Amount (lbs/acre)",null,"$/ton",null,"Cost"]
[]
[null,"Dual II Magnum","pt",null,{"$f":"ROUND(109/8,2)","v":13.63},null,13.63,null,"Ammonium Nitrate",34,0,0,null,50,null,560,null,{"$f":"+N51/2000*P51","v":14}]
[]
[null,"Paraquat","pt",null,{"$f":"ROUND(33/8,2)","v":4.13},null,4.13,null,"DAP",18,46,0,null,100,null,611,50,{"$f":"+N53/2000*P53","v":30.55}]
[]
[null,"Grazon P+D","pt",null,{"$f":"ROUND(35/8,2)","v":4.38},null,4.38,null,"Custom Blend",13,13,13,null,25,null,390,null,{"$f":"+N55/2000*P55","v":4.875}]
[]
[null,"Baythroid XL 1 EC","oz",null,1.53,null,1.53,null,"Harvest Conditions",null,null,null,null,null,null,"User Defined",null,"Alternate Date"]
[]
[null,"Enter Your Own","Enter Your Own",null,null,null,null,null,"Post-Harvest Storage Loss Rate",null,null,null,null,0.1,null,0.1,null,null,null,"Error Checking for Location/Year selection and if data is In/Out of Sample"]
[]
[null,"Enter Your Own","Enter Your Own",null,null,null,null,null,"Harvest Date",null,null,null,null,{"$f":"Benchmark!N44","v":"2013-11-12"},null,{"$f":"User!N44","v":"2013-11-12"},null,"2014-02-24",null,null,"Loc/Year","DAY","YIELD","NR","PR","KR","MOIST","PL"]
[]
[null,null,null,null,null,null,null,null,"Harvest Location",null,null,null,null,"Fayetteville",null,null,null,null,null,null,{"$f":"VLOOKUP(N63,T65:U80,2,0)","v":true},{"$f":"VLOOKUP(N63,T65:V80,3,0)","v":true},{"$f":"VLOOKUP(N63,T65:W79,4,0)","v":true},{"$f":"VLOOKUP(N63,T65:X79,5,0)","v":true},{"$f":"IF(I73=I37,VLOOKUP(N63,T65:Z79,7,0),0)","v":0},{"$f":"VLOOKUP(N63,T65:Z79,6,0)","v":true},{"$f":"VLOOKUP(N63,T65:AA79,8,0)","v":true},{"$f":"IF(I73=I41,VLOOKUP(N63,T65:AB79,9,0),0)","v":true}]
[]
[null,"Please do not use copy and paste when modifying information across a range of cells. Special formatting was applied to allow for at least some error checking and is voided if using copy and paste.",null,null,null,null,null,null,"Harvest Year",null,null,null,null,2012,null,null,null,null,null,"Fayetteville",{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true},{"$f":"IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))","v":true}]
[]
[null,null,null,null,null,null,null,null,"Please check to use poultry litter on switchgrass:",null,null,null,null,null,null,null,null,null,null,"Jonesboro",{"$f":"IF(N65=2009,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},false,false,false,false]
[]
[null,null,null,null,null,null,null,null,"Fertilizer (Litter is limited to phosphate needs)",null,null,null,null,"Fertilizer Needs (lbs/acre), Yield (dt/acre) & Moisture (%)",null,null,null,null,null,"Pine_Tree",{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,TRUE))","v":true},false,{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2013,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,TRUE))","v":true},false]
[]
[null,null,null,null,null,null,null,null,"Urea, 46-0-0",null,null,null,null,{"$f":"IFERROR(Benchmark!Q51,\"nd\")","v":108.00121727748918},null,{"$f":"IFERROR(User!AA44,\"nd\")","v":108.0012172774892},null,{"$f":"IFERROR(User!AA46,\"nd\")","v":140.55563038799045},null,"Winnsboro",{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},false]
[]
[null,null,null,null,null,null,null,null,{"$f":"IF(User!Z2=TRUE,Inputs!I41,Inputs!I37)","v":"Poultry Litter"},null,null,null,null,{"$f":"IF(User!Z2,IFERROR(ROUND(Benchmark!Q52,2),\"nd\"),IFERROR(ROUND(Benchmark!Q52,0),\"nd\"))","v":0.45},null,{"$f":"IF(User!Z2,IFERROR(ROUND(User!AC44,2),\"nd\"),IFERROR(ROUND(User!AC44,0),\"nd\"))","v":0.45},null,{"$f":"IF(User!Z2,IFERROR(ROUND(User!AC46,2),\"nd\"),IFERROR(ROUND(User!AC46,0),\"nd\"))","v":0.2},null,"New_Franklin",{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},false]
[]
[null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,{"$f":"IFERROR(Benchmark!Q53,\"nd\")","v":107.4896451076801},null,{"$f":"IFERROR(User!AB44,\"nd\")","v":107.4896451076801},null,{"$f":"IFERROR(User!AB46,\"nd\")","v":39.220688992759797},null,"Haskell",{"$f":"IF(N65=2009,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))))","v":false},false,{"$f":"IF(N65=2009,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))))","v":false},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))))","v":false},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))))","v":false},{"$f":"IF(N65=2009,FALSE,IF(N65=2011,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE)))))","v":false},{"$f":"IF(N65=2009,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))))","v":false},{"$f":"IF(N65=2009,FALSE,IF(N65=2012,FALSE,IF(N65=2013,FALSE,IF(N65=2014,FALSE,TRUE))))","v":false}]
[]
[null,null,null,null,null,null,null,null,"Expected Yield",null,null,null,null,{"$f":"IFERROR(Benchmark!O44,\"nd\")","v":6.1266712526053348},null,{"$f":"IFERROR(User!O44,\"nd\")","v":6.1266712526053348},null,{"$f":"IFERROR(User!O46,\"nd\")","v":4.4822173243327592},null,"Woodward",{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},false,false,false,false,false]
[]
[null,null,null,null,null,null,null,null,"Moisture Content at Cutting (w.b.)",null,null,null,null,{"$f":"IFERROR(Benchmark!Y44,\"nd\")","v":43.085511515595883},null,{"$f":"IFERROR(User!Y44,\"nd\")","v":43.085511515595883},null,{"$f":"IFERROR(User!Y46,\"nd\")","v":13.628419500697504},null,"Stillwater",{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2014,FALSE,TRUE)))","v":true},{"$f":"IF(N65=2009,FALSE,IF(N65=2010,FALSE,IF(N65=2011,FALSE,IF(N65=2014,FALSE,TRUE))))","v":true},false]
[]
[" ","Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]

{"sheet":"Benchmark","index":3,"n_rows":119,"n_cols":31,"rows_kept":119,"cut":false,"hidden":true,"merged":[[12,6,12,7],[4,28,6,28]]}
["Dependent Variable: YIELD",null,null,null,null,null,2009,-9.0164360634471599E-2,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,null,null,"n",{"$f":"Inputs!N35/0.46/2000","v":0.6206521739130435},null,"pL",{"$f":"IF(AND(Z2,Inputs!N37/2000/0.45/(2*$AD$1/(2*$AD$1+5*$AD$2))>(S3/2000-AD5*U3*P1-AD7*S2)/AD6),(S3/2000-AD5*U3*P1-AD7*S2)/AD6,Inputs!N37/2000/0.45/(2*$AD$1/(2*$AD$1+5*$AD$2)))","v":-0.62269520777391763},"i",{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"+((1+U1)^(1/365.25)-1)","v":2.0438376646181311E-4},"x",{"$f":"(B87*S1+B41*S2-P2)^2","v":1991.2034209895196},null,null,null,null,"P",30.974]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,2010,0.16658924341301301,null,{"$f":"User!$AH$3","v":"Jonesboro"},12.388063886767601,null,null,null,"s",{"$f":"+Inputs!N11","v":50},null,"k",{"$f":"Inputs!N39/2000/0.6/(2*$AD$3/(2*$AD$3+$AD$2))","v":0.60330446357017409},"c",{"$f":"Inputs!N59","v":0.1},{"$f":"+((1+U2)^(1/180)-1)","v":5.2964120931298098E-4},"w",{"$f":"(B13*(B87*S1+B41*S2-P2)+(V1-V2)*P2*O45+B86*S1+B40*S2)^2","v":21.990310060818221},null,{"$f":"+User!Z2","v":true},"Litter is used or not",null,"O",15.999000000000001]
["Date: 07/04/15   Time: 14:08",null,null,null,null,null,2011,0.116421850807726,null,{"$f":"User!$AH$4","v":"Pine_Tree"},2.4694782119571899E-2,null,null,null,null,null,null,"litter",{"$f":"+Inputs!N41","v":22.5},"Neff",{"$f":"+B17/B15+2*B16*$P$4","v":0.2351215984889827},null,null,"user",null,null,null,null,"K",39.097999999999999]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0",null,null,null,null,null,2012,-0.12941729923506401,null,{"$f":"User!$AH$5","v":"Winnsboro"},7.6543333567467204,null,null,"2013-03-01","N*",{"$f":"($P$1-$B$15*$P$2)/(2*$B$16*$P$2)","v":76.562022231837489},null,null,"D*",{"$f":"IF((B14^2*X1)/(4*X2)>IF(G13=J7,277,360),IF(G13=J7,277,360),(B14^2*X1)/(4*X2))","v":255.58148152470764},null,"DYmax",{"$f":"IF(B14^2/(4*B13^2)>IF(G13=J7,277,360),IF(G13=J7,277,360),B14^2/(4*B13^2))","v":225.46736596660875}]
["Periods included: 6",null,null,null,null,null,2013,-8.4963713441208802E-2,null,{"$f":"User!$AH$6","v":"New_Franklin"},15.819229541493099,null,null,null,"L*",{"$f":"+Q44/AD6/2000","v":0.44802437140320783},"in tons",null,"Profit*",{"$f":"+W44","v":223.45279716952089},null,null,null,null,null,"Litter spec:","N",3,"Elemental Spec:",{"$f":"+AB5/100","v":0.03},"N"]
["Cross-sections included: 76",null,null,null,null,null,2014,2.1534279089932901E-2,null,{"$f":"User!$AH$7","v":"Haskell"},1.02092012142347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P2O5",3,null,{"$f":"+AB6/100*(2*$AD$1/(2*$AD$1+5*$AD$2))","v":1.3092861218939995E-2},"P"]
["Total panel (unbalanced) observations: 198",null,null,null,null,null,"Chosen Year",null,null,{"$f":"User!$AH$8","v":"Stillwater"},12.553873573260001,null,"D","Harvest Date","Y*","NR","PR","KR","TR","TN","TP","TK","π*","Day","Moisture",null,"K2O",3,null,{"$f":"+AB7/100*(2*$AD$3/(2*$AD$3+$AD$2))","v":2.4904506608631034E-2},"K"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},11.8450462951375,null,150,{"$f":"+$N$4+M8","v":"2013-07-29"},{"$f":"+$B$11+$B$12+$B$13*M8+$B$14*M8^0.5+$P$4*$B$15+$P$4^2*$B$16","v":5.3777650690769798},{"$f":"IF(+$B$60+$B$61+$B$62*M8+$B$63*O8<0,0,+$B$60+$B$61+$B$62*M8+$B$63*O8)","v":74.475920954804593},{"$f":"IF(+$B$84+$B$85+$B$86*M8+$B$87*O8<0,0,+$B$84+$B$85+$B$86*M8+$B$87*O8)","v":15.01476376854189},{"$f":"IF(+$B$38+$B$39+M8*$B$40+O8*$B$41<0,0,+$B$38+$B$39+M8*$B$40+O8*$B$41)","v":108.05153297036179},{"$f":"+O8*$P$2","v":268.88825345384902},{"$f":"+$P$4*$P$1","v":47.518385537368701},{"$f":"+Q8*$S$1","v":-9.3496214445284824},{"$f":"+R8*$S$2","v":65.187972136619095},{"$f":"O8*$P$2-(M8-$W$4)*($V$1-$V$2)*$P$2*IF(M8<$W$4,O8,$O$45)-$P$4*$P$1-Q8*$S$1-R8*$S$2","v":158.9312994459064},150,{"$f":"+$B$107+$B$108+X8*$B$109+X8^0.5*$B$110","v":66.187462595056715}]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,{"$f":"+SHYNE!I20","v":2012},null,null,null,null,null,155,{"$f":"+$N$4+M9","v":"2013-08-03"},{"$f":"+$B$11+$B$12+$B$13*M9+$B$14*M9^0.5+$P$4*$B$15+$P$4^2*$B$16","v":5.4985844380561284},{"$f":"IF(+$B$60+$B$61+$B$62*M9+$B$63*O9<0,0,+$B$60+$B$61+$B$62*M9+$B$63*O9)","v":74.737294705347296},{"$f":"IF(+$B$84+$B$85+$B$86*M9+$B$87*O9<0,0,+$B$84+$B$85+$B$86*M9+$B$87*O9)","v":14.979011825125589},{"$f":"IF(+$B$38+$B$39+M9*$B$40+O9*$B$41<0,0,+$B$38+$B$39+M9*$B$40+O9*$B$41)","v":107.41775069818064},{"$f":"+O9*$P$2","v":274.92922190280643},{"$f":"+$P$4*$P$1","v":47.518385537368701},{"$f":"+Q9*$S$1","v":-9.3273588806945469},{"$f":"+R9*$S$2","v":64.805608462880571},165.63119932357682,155,65.341772002624097]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,null,null,null,null,"Day","Day^.5",160,"2013-08-08",5.608517607307868,74.879076790757551,14.928094097498573,106.67128930063096,280.42588036539343,47.518385537368701,-9.2956526557104677,64.355264969856009,171.87656447222116,160,64.465008970719083,null,null,null,null,{"$f":"(2*$AD$1/(2*$AD$1+5*$AD$2))","v":0.43642870729799987}]
["C",{"$f":"-20.3998542675285+IF($G$9=$G$1,$H1,IF($G$9=$G$2,H2,IF($G$9=$G$3,$H$3,IF($G$9=$G$4,$H$4,IF($G$9=$G$5,$H$5,$H$6)))))","v":-20.529271566763565},2.8940143885231402,-7.0489816320294301,4.05817294320704E-11,null,"Chosen Location",null,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,0,165,"2013-08-13",5.7080710676044868,74.906831326736807,14.86271618816213,105.81739128094227,285.40355338022437,47.518385537368701,-9.2549421448723859,63.840104483144096,177.68684229766566,165,63.558619174072916]
["LOC",{"$f":"IF($G$13=J1,K1,IF($G$13=J2,K2,IF($G$13=J3,K3,IF($G$13=J4,K4,IF($G$13=J5,K5,IF($G$13=J6,K6,IF($G$13=J7,K7,K8)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$3","v":"Jonesboro"},7.7359044487251102E-2,-2.05951175576477,170,"2013-08-18",5.7977132120234964,74.825703902147865,14.783530624951249,104.86090480685212,289.88566060117483,47.518385537368701,-9.2056336741360916,63.26305192398101,183.0799792822697,170,62.623939545308062]
["DAY",{"$f":"-0.111887277790276+IF($G$13=J1,K11,IF($G$13=J2,K12,IF($G$13=J3,K13,IF($G$13=J4,K14,IF($G$13=J5,K15,IF($G$13=J6,K16,IF($G$13=J7,K17,K18)))))))","v":-0.111887277790276},1.5273613491083599E-2,-7.3255276399126803,8.5205002344092203E-12,null,{"$f":"+Inputs!N63","v":"Fayetteville"},null,null,{"$f":"User!$AH$4","v":"Pine_Tree"},0,0,175,"2013-08-23",5.8778782311142175,74.640464369839179,14.691142287469663,103.80632402806984,293.89391155571087,47.518385537368701,-9.14810389913211,62.626818632946346,188.07257611217989,175,61.662209392897722]
["DAY^.5",{"$f":"3.36010267895776+IF($G$13=J1,L11,IF($G$13=J2,L12,IF($G$13=J3,L13,IF($G$13=J4,L14,IF($G$13=J5,L15,IF($G$13=J6,L16,IF($G$13=J7,L17,L18)))))))","v":3.3601026789577602},0.43646247915761599,7.6984914841771701,9.9123924657593906E-13,null,null,null,null,{"$f":"User!$AH$5","v":"Winnsboro"},4.3475499548626298E-2,-1.36098013529434,180,"2013-08-28",5.9489695105143747,74.355544171573158,14.586113140378014,102.65782424378003,297.44847552571872,47.518385537368701,-9.0827027525615573,61.933923586674922,192.68002287076061,180,60.67458009897031]
["NFERT",2.7748985306712E-2,4.4558827116014197E-3,6.2274945510716,3.44946590757807E-9,null,null,null,null,{"$f":"User!$AH$6","v":"New_Franklin"},7.5997098950661798E-2,-2.3632004317945299,185,"2013-09-02",6.0113626065577046,73.975069026923819,14.468966378772757,101.41929270208317,300.56813032788523,47.518385537368701,-9.0097560255037301,61.18671197929676,196.91661733613995,185,59.662123612575101]
["NFERT^2",-1.00153714474863E-4,4.4254512358721402E-5,-2.2631299982029001,2.4863402166910999E-2,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},0,0,190,"2013-09-07",6.0654078622221101,73.502887671092111,14.340190072516251,100.09435567673114,303.27039311110553,47.518385537368701,-8.929567636722977,60.387371557952491,200.79566888891637,190,58.625839916373522]
["LITTER",6.9499426062237003E-3,2.7308525762214601E-3,2.5449717303450901,1.1797477344335E-2,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},7.8437425356995605E-2,-2.0277560224386502,195,"2013-09-12",6.1114327151652512,72.942597210110165,14.200240381607664,98.68640235677077,305.57163575826257,47.518385537368701,-8.8424216348647597,59.537947035521952,204.32959010876465,195,57.566663614456331]
["YEAR2",-0.83865842150146697,0.192520169124205,-4.3562107041387597,2.25582825614306E-5,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},6.0747397871491499E-2,-1.9218690712377,200,"2013-09-17",6.1497437410189741,72.297565567699706,14.049544402737595,97.198605995947261,307.48718705094871,47.518385537368701,-8.748583970991568,58.640352850153668,207.5299777932303,200,56.485469764511478]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,null,null,null,null,null,null,205,"2013-09-22",6.1806284681379688,71.570951421413184,13.888502697451022,95.633942696512648,309.03142340689845,47.518385537368701,-8.6483040728578793,57.696384497620329,210.40768485111664,205,55.383079057654527]
["R-squared",0.68976800000000005,"    Mean dependent var",null,2.813482,null,null,null,null,null,null,null,210,"2013-09-27",6.2043569942911896,70.765721962993013,13.717491544392679,93.995208143015461,310.21784971455946,47.518385537368701,-8.541816247372557,56.707728626888802,212.97288429319315,210,54.260262432944742]
["Adjusted R-squared",0.64876100000000003,"    S.D. dependent var",null,2.0619320000000001,null,null,null,null,null,null,null,215,"2013-10-02",6.2211834310909575,69.884668766322477,13.536864951570355,92.285032553065037,311.0591715545479,47.518385537368701,-8.429340933625566,55.675972059982954,215.23512635414608,215,53.11774520021396]
["S.E. of regression",1.170965,"    Sum squared resid",null,238.58150000000001,null,null,null,null,null,null,null,220,"2013-10-07",6.2313471980763575,68.930422003735487,13.346956459168551,90.505894071922015,311.56735990381787,47.518385537368701,-8.3110858254913929,54.602609872999913,217.20338962375072,220,51.956210733763797]
["F-statistic",16.82047,"    Durbin-Watson stat",null,1.6484300000000001,null,null,null,null,null,null,null,225,"2013-10-12",6.2350741851461331,67.905463216063865,13.148080758957171,88.660130804421584,311.75370925730664,47.518385537368701,-8.1872468800270841,53.489052655023031,218.8861269357842,225,50.776303790293795]
["Prob(F-statistic)",0,null,null,null,null,null,null,null,null,null,null,230,"2013-10-17",6.2325777993496141,66.812136812285928,12.94053515259705,86.74995164992886,311.62888996748069,47.518385537368701,-8.0580092255521052,52.336633044898868,220.29149267259908,230,49.57863349675263]
[null,null,null,null,null,null,null,null,null,null,null,null,235,"2013-10-22",6.2240599097932483,65.652660449911494,12.724600868008299,84.777446082725277,311.20299548966244,47.518385537368701,-7.9235479813446004,51.146611631787927,221.4281616408604,235,48.363776047381563]
["Dependent Variable: POTASH",null,null,null,null,null,null,null,null,null,null,null,240,"2013-10-27",6.209711702526918,64.429134426439049,12.500544250329641,82.744593000628555,310.48558512634588,47.518385537368701,-7.7840289992460674,49.920182293576595,222.30466491083274,240,47.132277143813056]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,null,null,null,null,null,null,245,"2013-11-01",6.189714455675138,63.143550194653372,12.268617841769318,80.653268748095925,309.4857227837569,47.518385537368701,-7.6396095360793383,48.658477037251096,222.92909163857865,245,45.884654207525031]
["Date: 07/03/15   Time: 10:41",null,null,null,null,null,null,null,null,null,null,null,250,"2013-11-06",6.1642402437230723,61.79779809964483,12.02906136276013,78.505254406034553,308.21201218615363,47.518385537368701,-7.490438864609124,47.362570396872719,223.3091202870597,250,44.621398390081751]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121",null,null,null,null,null,null,null,null,null,null,null,255,"2013-11-11",6.1334525787141425,60.393674422763375,11.782102605224736,76.302242428606746,306.67262893570711,47.518385537368701,-7.3366588297740334,46.033483437591968,223.45204723823494,255,43.342976403301734]
["Periods included: 5",null,null,null,null,null,null,null,null,null,null,null,260,"2013-11-16",6.0975069951318952,58.932887806909051,11.52795824738638,74.045842697130993,304.87534975659474,47.518385537368701,-7.1784043560653092,44.672187407994109,223.36481289218784,260,42.049832188684107]
["Cross-sections included: 49",null,null,null,null,null,null,null,null,null,null,null,265,"2013-11-21",6.0565515843960691,57.4170651283033,11.266834598386124,71.73758805245798,302.82757921980345,47.518385537368701,-7.0158039111964108,43.27960707780629,223.0540255178916,265,40.74238844301847]
["Total panel (unbalanced) observations: 89",null,null,null,null,null,2009,-7.8391899726447196,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,270,"2013-11-26",6.0107274841784397,55.847756871927402,10.998928279958617,69.378939359702272,300.53637420892198,47.518385537368701,-6.84897993057925,41.856623793472814,222.5259830879026,270,39.421048015037471]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2010,-1.47136775926846,null,{"$f":"User!$AH$3","v":"Jonesboro"},"nd",null,275,"2013-12-01",5.9601693271204264,54.226442060964082,10.724426851549641,66.971290152756438,298.0084663560213,47.518385537368701,-6.6780492065818846,40.404078280211202,221.78669330144226,275,38.086195186189755]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2011,0.72038027994618004,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-47.123414897173802,null,280,"2013-12-06",5.9050056529949098,52.55453278465103,10.443509384507028,64.515970900429238,295.25028264974549,47.518385537368701,-6.5031232460744626,38.922773215792425,220.84189197625389,280,36.738196847071961]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2012,-6.1375402873505802,null,{"$f":"User!$AH$5","v":"Winnsboro"},-30.786598796172399,null,285,"2013-12-11",5.8453592878877254,50.83337836382514,10.156346990326053,62.014252931216468,292.2679643943863,47.518385537368701,-6.3243085993650849,37.413475598372649,219.69705996878128,285,35.377403579724884]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,14.7277177393172,null,{"$f":"User!$AH$6","v":"New_Franklin"},0.151030582169735,null,290,"2013-12-16",5.7813476935678461,49.064269188970947,9.8631033073640779,59.467352049505635,289.06738467839233,47.518385537368701,-6.1417071632746882,35.876918928165686,218.35743876408,290,34.004150654839776]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},-28.6178977705489,null,295,"2013-12-21",5.7130832898620563,47.248440261706605,9.5639349499471891,56.876431872359973,285.65416449310283,47.518385537368701,-5.9554164607935975,34.313805220539685,216.82804486111152,295,32.618758951910849]
["C",{"$f":"115.055966434332+IF($G$9=$G$1,$H32,IF($G$9=$G$2,H33,IF($G$9=$G$3,$H$34,IF($G$9=$G$4,$H$35,$H$36))))","v":108.91842614698143},11.624939935865299,9.8973385728523304,1.3498256080184499E-15,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},-13.498247153375701,null,300,"2013-12-26",5.6406737525403949,45.387074467240538,9.2589919233604334,54.242606912823035,282.03368762701973,47.518385537368701,-5.7655298994939503,32.724806866188516,215.11368306525605,300,31.221535809488898]
["LOC",{"$f":"IF($G$13=J32,K32,IF($G$13=J33,K33,IF($G$13=J34,K34,IF($G$13=J35,K35,IF($G$13=J36,K36,IF($G$13=J37,K37,IF($G$13=J38,K38,K39)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd",null,305,"2013-12-31",5.5642222889484296,43.481305602363101,8.9484180078366755,51.566945432889071,278.21111444742149,47.518385537368701,-5.572137010637725,31.110568352341581,213.21895878782468,305,29.812775811917192]
["DAY",-0.376867993174129,5.1203665472554297E-2,-7.3601760673976502,1.3493070583117399E-10,null,null,null,null,null,null,null,310,"2014-01-05",5.4838278933853681,41.532221180933824,8.6323511143289977,48.850472086829555,274.19139466926839,47.518385537368701,-5.3753236707145042,29.471707857494469,211.14828944177157,310,28.392761518256521]
["YIELD",10.350639175291001,2.0836463400706902,4.9675604617911597,3.7061656799520899E-6,null,null,null,null,null,null,null,315,"2014-01-10",5.3995855840174807,39.540865036522412,8.310923614559572,46.094170373398676,269.97927920087403,47.518385537368701,-5.1751723069613309,27.808818730835497,208.90591501345909,315,26.961764138506283]
[null,null,null,null,null,null,null,null,null,null,null,null,320,"2014-01-15",5.3115866229331354,37.508239739850012,7.9842626475827414,43.298984913543492,265.57933114665678,47.518385537368701,-4.9717620882580649,26.122470866398416,206.49590788215176,320,25.520044161706352]
["R-squared",0.748506,"    Mean dependent var",null,28.468710000000002,null,null,null,null,null,null,null,325,"2014-01-20",5.2199187207827302,35.435308846886002,7.6524904048730571,40.465823568558115,260.9959360391365,47.518385537368701,-4.7651691026503391,24.413211980954262,203.92218195164403,325,24.067851940040612]
["Adjusted R-squared",0.72677199999999997,"    S.D. dependent var",null,35.644419999999997,null,null,null,null,null,null,"πmax",{"$f":"ROUND(T4,0)","v":256},{"$f":"+$N$4+M44","v":"2013-11-12"},6.1266712526053348,60.105996932685272,11.731841834970059,75.855183375750372,306.33356263026673,47.518385537368701,-7.3053616889974196,45.763770715524267,{"$f":"O44*$P$2-(M44-$W$4)*($V$1-$V$2)*$P$2*IF(M44<$W$4,O44,$O$45)-$P$4*$P$1-Q44*$S$1-R44*$S$2","v":223.45279716952089},{"$f":"+M44","v":256},43.085511515595883]
["S.E. of regression",18.282170000000001,"    Sum squared resid",null,27073.24,null,null,null,null,null,null,"Ymax",{"$f":"W4","v":225.46736596660875},{"$f":"+$N$4+M45","v":"2013-10-12T11:13:00.420"},{"$f":"+$B$11+$B$12+$B$13*M45+$B$14*M45^0.5+$P$4*$B$15+$P$4^2*$B$16","v":6.2351013121396059},67.806127954051846,13.129043677365715,88.484276312229198,311.75506560698028,47.518385537368701,-8.1753925805500831,53.382958854944498,219.02911379521714,{"$f":"+M45","v":225.46736596660875},50.665097188088325]
["F-statistic",34.43929,"    Durbin-Watson stat",null,1.0775570000000001,null,null,null,null,null,null,null,{"$f":"ROUND((N46-N4),0)","v":360},{"$f":"+User!N46","v":"2014-02-24"},4.4822173243327592,19.869886452765101,5.1963088368659456,19.63976283370166,{"$f":"+O46*$P$2","v":224.11086621663796},47.518385537368701,{"$f":"+Q46*$S$1","v":-3.2357166108296842},11.848756581031822,181.6211379774802,{"$f":"+M46","v":360},13.628419500697504]
["Prob(F-statistic)",0]
[]
["Dependent Variable: NITROGEN",null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer Use Calculations for Inputs page"]
["Method: Panel EGLS (Period random effects)"]
["Date: 07/03/15   Time: 10:23",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Inputs!I71","v":"Urea, 46-0-0"},null,null,{"$f":"(P4-IF(User!Z2,User!P5*2000*User!AD5))/(SHYNE!B10/100)","v":108.00121727748918}]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(User!Z2=TRUE,Inputs!I41,Inputs!I37)","v":"Poultry Litter"},null,null,{"$f":"IF(User!Z2,P5,Q44/(2*$AD$1/(2*$AD$1+5*$AD$2))/(SHYNE!C11/100))","v":0.44802437140320783}]
["Periods included: 5",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+Inputs!I75","v":"Potash Fertilizer, 0-0-60"},null,null,{"$f":"IF(User!Z2,R44-P5*2000*AD7,R44)/(2*$AD$3/(2*$AD$3+$AD$2))/(SHYNE!D12/100)","v":107.4896451076801}]
["Cross-sections included: 59"]
["Total panel (unbalanced) observations: 95",null,null,null,null,null,2009,-5.3389825832659099,null,{"$f":"User!$AH$2","v":"Fayetteville"},0]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2010,2.6283984422212998,null,{"$f":"User!$AH$3","v":"Jonesboro"},-35.687127276149099]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2011,-0.79187500250599896,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-32.833443402782301]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2012,-5.3985784065057203,null,{"$f":"User!$AH$5","v":"Winnsboro"},4.0851029226417896]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,8.9010375500563494,null,{"$f":"User!$AH$6","v":"New_Franklin"},7.5491530807729603]
["C",{"$f":"52.7734717527074+IF($G$9=$G$1,$H55,IF($G$9=$G$2,H56,IF($G$9=$G$3,$H$57,IF($G$9=$G$4,$H$58,$H$59))))","v":47.374893346201681},9.0352001419150891,5.8408746816671604,9.0303234246273095E-8,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},-16.058446277103101]
["LOC",{"$f":"IF($G$13=J55,K55,IF($G$13=J56,K56,IF($G$13=J57,K57,IF($G$13=J58,K58,IF($G$13=J59,K59,IF($G$13=J60,K60,IF($G$13=J61,K61,K62)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},32.077402986962902]
["DAY",-0.213180411072973,2.1605282560006302E-2,-9.8670503605258606,8.4743013177983204E-16,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd"]
["YIELD",10.985621073195899,1.6094722185632599,6.8256046587760002,1.16810969937134E-9]
[]
["R-squared",0.80568700000000004,"    Mean dependent var",null,26.157419999999998]
["Adjusted R-squared",0.78761099999999995,"    S.D. dependent var",null,34.278300000000002]
["S.E. of regression",15.65193,"    Sum squared resid",null,21068.52]
["F-statistic",44.573120000000003,"    Durbin-Watson stat",null,1.720467]
["Prob(F-statistic)",0]
[]
["Dependent Variable: PHOSPHATE"]
["Method: Panel EGLS (Period random effects)"]
["Date: 07/03/15   Time: 10:27"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121"]
["Periods included: 5"]
["Cross-sections included: 49"]
["Total panel (unbalanced) observations: 89"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2009,0.106112310387697,null,{"$f":"User!$AH$2","v":"Fayetteville"},0]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2010,-0.26595584517033299,null,{"$f":"User!$AH$3","v":"Jonesboro"},"nd"]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2011,-0.16285320782770701,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-3.7890046200511001]
[null,null,null,null,null,null,2012,-0.61603910052788902,null,{"$f":"User!$AH$5","v":"Winnsboro"},-2.9829560652229801]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,0.93873584313818703,null,{"$f":"User!$AH$6","v":"New_Franklin"},-0.70306775075935302]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},3.3221612977573498]
["C",{"$f":"14.260965212735+IF($G$9=$G$1,$H78,IF($G$9=$G$2,H79,IF($G$9=$G$3,$H$80,IF($G$9=$G$4,$H$81,$H$82))))","v":13.644926112207111},2.2534092704286302,6.3286174419715397,1.2878982891169601E-8,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},3.3902898975139899]
["LOC",{"$f":"IF($G$13=J78,K78,IF($G$13=J79,K79,IF($G$13=J80,K80,IF($G$13=J81,K81,IF($G$13=J82,K82,IF($G$13=J83,K83,IF($G$13=J84,K84,K85)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd"]
["DAY",-4.0813568200342099E-2,2.7520318094616898E-3,-14.8303402816864,8.4684535923669392E-25]
["YIELD",1.3931201512437901,0.51527712396003,2.7036328345751599,8.3555116348882907E-3]
[]
["R-squared",0.55553900000000001,"    Mean dependent var",null,7.9813729999999996]
["Adjusted R-squared",0.51712800000000003,"    S.D. dependent var",null,5.9992640000000002]
["S.E. of regression",4.0849739999999999,"    Sum squared resid",null,1351.6479999999999]
["F-statistic",14.463290000000001,"    Durbin-Watson stat",null,1.033358]
["Prob(F-statistic)",0]
[]
[]
["Dependent Variable: MOIST"]
["Method: Panel EGLS (Period random effects)"]
["Date: 07/05/15   Time: 09:52"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0"]
["Periods included: 6",null,null,null,null,null,2009,0.88006253342783303,null,{"$f":"User!$AH$2","v":"Fayetteville"},0]
["Cross-sections included: 58",null,null,null,null,null,2010,-0.90245600324060604,null,{"$f":"User!$AH$3","v":"Jonesboro"},-708.14268231106598]
["Total panel (unbalanced) observations: 138",null,null,null,null,null,2011,-0.50134364587122304,null,{"$f":"User!$AH$4","v":"Pine_Tree"},0.49312199013420399]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2012,-0.90775839907725797,null,{"$f":"User!$AH$5","v":"Winnsboro"},-115.19894068090299]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2013,1.17184839338544,null,{"$f":"User!$AH$6","v":"New_Franklin"},31.5660512595711]
["WARNING: estimated coefficient covariance matrix is of reduced rank","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2014,0.25964712137585499,null,{"$f":"User!$AH$7","v":"Haskell"},-2.3838597706973701]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},35.767815580639301]
["C",{"$f":"33.2535266048769+IF($G$9=$G$1,$H100,IF($G$9=$G$2,H101,IF($G$9=$G$3,$H$102,IF($G$9=$G$4,$H$103,IF($G$9=G$5,$H$104,$H$105)))))","v":32.345768205799644},15.69425,2.1188349999999998,3.61E-2,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd"]
["LOC",{"$f":"IF($G$13=J100,K100,IF($G$13=J101,K101,IF($G$13=J102,K102,IF($G$13=J103,K103,IF($G$13=J104,K104,IF($G$13=J105,K105,IF($G$13=J106,K106,K107)))))))","v":0}]
["DAY",{"$f":"-0.557468415437344+IF($G$13=H112,J112,IF($G$13=H113,J113,IF($G$13=H114,J114,IF($G$13=H115,J115,IF($G$13=H116,J116,IF($G$13=H117,J117,IF($G$13=H118,J118,KW119)))))))","v":-0.55746841543734404},9.8840999999999998E-2,-5.6400779999999999,0,null,null,"Day 20",null,{"$f":"(SQRT(4*B109*B110^2*(K87-B107-B108)+B110^4)+2*B109*(K87-B107-B108)+B110^2)/(2*B109^2)","v":403.68570036044673}]
["DAY^.5",{"$f":"9.59072860385977+IF($G$13=H112,K112,IF($G$13=H113,K113,IF($G$13=H114,K114,IF($G$13=H115,K115,IF($G$13=H116,K116,IF($G$13=H117,K117,IF($G$13=H118,K118,K119)))))))","v":9.5907286038597697},2.513538,3.8156289999999999,2.0000000000000001E-4,null,null,"Day 30",null,{"$f":"(SQRT(4*B109*B110^2*(K47-B107-B108)+B110^4)+2*B109*(K47-B107-B108)+B110^2)/(2*B109^2)","v":403.68570036044673}]
[null,null,null,null,null,null,null,null,null,"day","day^.5"]
["R-squared",0.81897600000000004,"    Mean dependent var",null,33.492440000000002,null,null,{"$f":"User!$AH$2","v":"Fayetteville"},null,0,0]
["Adjusted R-squared",0.79503900000000005,"    S.D. dependent var",null,15.622439999999999,null,null,{"$f":"User!$AH$3","v":"Jonesboro"},null,-3.2818443528107402,96.901660294782999]
["S.E. of regression",6.7521760000000004,"    Sum squared resid",null,5516.6180000000004,null,null,{"$f":"User!$AH$4","v":"Pine_Tree"},null,0,0]
["F-statistic",34.213799999999999,"    Durbin-Watson stat",null,2.0836199999999998,null,null,{"$f":"User!$AH$5","v":"Winnsboro"},null,-0.54371289692233404,15.6285431545435]
["Prob(F-statistic)",0,null,null,null,null,null,{"$f":"User!$AH$6","v":"New_Franklin"},null,0.16131173859422801,-4.9037490865702598]
[null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},null,0,0]
[null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},null,0.19057165190571701,-5.7738865695941]
[null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},null,"nd","nd"]

{"sheet":"User","index":4,"n_rows":215,"n_cols":49,"rows_kept":215,"cut":false,"hidden":true,"merged":[[75,23,78,23],[79,23,82,23],[83,23,84,23],[12,6,12,7],[4,28,6,28],[54,23,57,23],[58,23,61,23],[62,23,63,23]]}
["Dependent Variable: YIELD",null,null,null,null,null,2009,-9.0164360634471599E-2,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,null,null,"n",{"$f":"SHYNE!I9","v":0.62065217391304339},null,"pL",{"$f":"IF(AND(Z2,SHYNE!I10/(2*$AD$1/(2*$AD$1+5*$AD$2))>(S3/2000-AD5*U3*P1-AD7*S2)/AD6),(S3/2000-AD5*U3*P1-AD7*S2)/AD6,SHYNE!I10/(2*$AD$1/(2*$AD$1+5*$AD$2)))","v":-0.62269520777391763},"i",{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"+((1+U1)^(1/365.25)-1)","v":2.0438376646181311E-4},"x",{"$f":"(B87*S1+B41*S2-P2)^2","v":1991.2034209895196},null,null,null,null,"P",30.974,null,null,"Year","Location",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-29"]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,2010,0.16658924341301301,null,{"$f":"User!$AH$3","v":"Jonesboro"},12.388063886767601,null,null,null,"s",{"$f":"SHYNE!I16","v":50},null,"k",{"$f":"+SHYNE!I11/(2*$AD$3/(2*$AD$3+$AD$2))","v":0.60330446357017409},"c",{"$f":"Inputs!P59","v":0.1},{"$f":"+((1+U2)^(1/180)-1)","v":5.2964120931298098E-4},"w",{"$f":"(B13*(B87*S1+B41*S2-P2)+(V1-V2)*P2*O45+B86*S1+B40*S2)^2","v":21.990310060818221},null,true,"Litter is used or not",null,"O",15.999000000000001,null,null,2009,{"$f":"Implements!AI29","v":"Fayetteville"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-30"]
["Date: 07/04/15   Time: 14:08",null,null,null,null,null,2011,0.116421850807726,null,{"$f":"User!$AH$4","v":"Pine_Tree"},2.4694782119571899E-2,null,null,null,null,null,null,"litter",{"$f":"+Inputs!P41","v":22.5},"Neff",{"$f":"+B17/B15+2*B16*$P$4","v":0.2351215984889827},null,null,"user",null,null,null,null,"K",39.097999999999999,null,null,2010,{"$f":"Implements!AI30","v":"Jonesboro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-07-31"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0",null,null,null,null,null,2012,-0.12941729923506401,null,{"$f":"User!$AH$5","v":"Winnsboro"},7.6543333567467204,null,null,"2013-03-01","N*",{"$f":"($P$1-$B$15*$P$2)/(2*$B$16*$P$2)","v":76.562022231837503},null,null,"D*",{"$f":"IF((B14^2*X1)/(4*X2)>IF(G13=J7,277,360),IF(G13=J7,277,360),(B14^2*X1)/(4*X2))","v":255.58148152470764},null,"DYmax",{"$f":"IF(B14^2/(4*B13^2)>IF(G13=J7,277,360),IF(G13=J7,277,360),B14^2/(4*B13^2))","v":225.46736596660875},null,null,null,null,null,null,null,null,null,2011,{"$f":"Implements!AI31","v":"Pine_Tree"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-01"]
["Periods included: 6",null,null,null,null,null,2013,-8.4963713441208802E-2,null,{"$f":"User!$AH$6","v":"New_Franklin"},15.819229541493099,null,null,null,"L*",{"$f":"+Q44/AD6/2000","v":0.44802437140320783},"in tons",null,"Profit*",{"$f":"IFERROR(+W44,\"nd\")","v":223.45279716952089},null,null,null,null,null,"Litter spec:","N",3,"Elemental Spec:",{"$f":"+AB5/100","v":0.03},"N",null,2012,{"$f":"Implements!AI32","v":"Winnsboro"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-02"]
["Cross-sections included: 76",null,null,null,null,null,2014,2.1534279089932901E-2,null,{"$f":"User!$AH$7","v":"Haskell"},1.02092012142347,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"P2O5",3,null,{"$f":"+AB6/100*(2*$AD$1/(2*$AD$1+5*$AD$2))","v":1.3092861218939995E-2},"P",null,2013,{"$f":"Implements!AI33","v":"New_Franklin"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-03"]
["Total panel (unbalanced) observations: 198",null,null,null,null,null,"Chosen Year",null,null,{"$f":"User!$AH$8","v":"Stillwater"},12.553873573260001,null,"D","Harvest Date","Y*","NR","PR","KR","TR","TN","TP","TK","π*","Day","Moisture",null,"K2O",3,null,{"$f":"+AB7/100*(2*$AD$3/(2*$AD$3+$AD$2))","v":2.4904506608631034E-2},"K",null,2014,{"$f":"Implements!AI34","v":"Haskell"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-04"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},11.8450462951375,null,150,{"$f":"+$N$4+M8","v":"2013-07-29"},{"$f":"+$B$11+$B$12+$B$13*M8+$B$14*M8^0.5+$P$4*$B$15+$P$4^2*$B$16","v":5.3777650690769798},{"$f":"IF(+$B$60+$B$61+$B$62*M8+$B$63*O8<0,0,+$B$60+$B$61+$B$62*M8+$B$63*O8)","v":74.475920954804593},{"$f":"IF(+$B$84+$B$85+$B$86*M8+$B$87*O8<0,0,+$B$84+$B$85+$B$86*M8+$B$87*O8)","v":15.01476376854189},{"$f":"IF(+$B$38+$B$39+M8*$B$40+O8*$B$41<0,0,+$B$38+$B$39+M8*$B$40+O8*$B$41)","v":108.05153297036179},{"$f":"+O8*$P$2","v":268.88825345384902},{"$f":"+$P$4*$P$1","v":47.518385537368701},{"$f":"+Q8*$S$1","v":-9.3496214445284824},{"$f":"+R8*$S$2","v":65.187972136619095},{"$f":"O8*$P$2-(M8-$W$4)*($V$1-$V$2)*$P$2*IF(M8<$W$4,O8,$O$45)-$P$4*$P$1-Q8*$S$1-R8*$S$2","v":158.9312994459064},150,{"$f":"+$B$107+$B$108+X8*$B$109+X8^0.5*$B$110","v":66.187462595056715},{"$f":"Y8","v":66.187462595056715},null,null,null,null,null,null,null,{"$f":"Implements!AI35","v":"Stillwater"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-05"]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,{"$f":"SHYNE!I20","v":2012},null,null,null,null,null,155,{"$f":"+$N$4+M9","v":"2013-08-03"},{"$f":"+$B$11+$B$12+$B$13*M9+$B$14*M9^0.5+$P$4*$B$15+$P$4^2*$B$16","v":5.4985844380561284},{"$f":"IF(+$B$60+$B$61+$B$62*M9+$B$63*O9<0,0,+$B$60+$B$61+$B$62*M9+$B$63*O9)","v":74.737294705347296},{"$f":"IF(+$B$84+$B$85+$B$86*M9+$B$87*O9<0,0,+$B$84+$B$85+$B$86*M9+$B$87*O9)","v":14.979011825125589},{"$f":"IF(+$B$38+$B$39+M9*$B$40+O9*$B$41<0,0,+$B$38+$B$39+M9*$B$40+O9*$B$41)","v":107.41775069818064},{"$f":"+O9*$P$2","v":274.92922190280643},{"$f":"+$P$4*$P$1","v":47.518385537368701},{"$f":"+Q9*$S$1","v":-9.3273588806945469},{"$f":"+R9*$S$2","v":64.805608462880571},165.63119932357682,155,{"$f":"+$B$107+$B$108+X9*$B$109+X9^0.5*$B$110","v":65.341772002624097},{"$f":"Y9","v":65.341772002624097},null,null,null,null,null,null,null,{"$f":"Implements!AI36","v":"Woodward"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-06"]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,null,null,null,null,"Day","Day^.5",160,"2013-08-08",5.608517607307868,74.879076790757551,14.928094097498573,106.67128930063096,280.42588036539343,47.518385537368701,-9.2956526557104677,64.355264969856009,171.87656447222116,160,64.465008970719083,64.465008970719083,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-07"]
["C",{"$f":"-20.3998542675285+IF($G$9=$G$1,$H1,IF($G$9=$G$2,H2,IF($G$9=$G$3,$H$3,IF($G$9=$G$4,$H$4,IF($G$9=$G$5,$H$5,$H$6)))))","v":-20.529271566763565},2.8940143885231402,-7.0489816320294301,4.05817294320704E-11,null,"Chosen Location",null,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,0,165,"2013-08-13",5.7080710676044868,74.906831326736807,14.86271618816213,105.81739128094227,285.40355338022437,47.518385537368701,-9.2549421448723859,63.840104483144096,177.68684229766566,165,63.558619174072916,63.558619174072916,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-08"]
["LOC",{"$f":"IF($G$13=J1,K1,IF($G$13=J2,K2,IF($G$13=J3,K3,IF($G$13=J4,K4,IF($G$13=J5,K5,IF($G$13=J6,K6,IF($G$13=J7,K7,K8)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$3","v":"Jonesboro"},7.7359044487251102E-2,-2.05951175576477,170,"2013-08-18",5.7977132120234964,74.825703902147865,14.783530624951249,104.86090480685212,289.88566060117483,47.518385537368701,-9.2056336741360916,63.26305192398101,183.0799792822697,170,62.623939545308062,62.623939545308062,null,null,"how much P in one lb of P2O5?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-09"]
["DAY",{"$f":"-0.111887277790276+IF($G$13=J1,K11,IF($G$13=J2,K12,IF($G$13=J3,K13,IF($G$13=J4,K14,IF($G$13=J5,K15,IF($G$13=J6,K16,IF($G$13=J7,K17,K18)))))))","v":-0.111887277790276},1.5273613491083599E-2,-7.3255276399126803,8.5205002344092203E-12,null,{"$f":"Inputs!N63","v":"Fayetteville"},null,null,{"$f":"User!$AH$4","v":"Pine_Tree"},0,0,175,"2013-08-23",5.8778782311142175,74.640464369839179,14.691142287469663,103.80632402806984,293.89391155571087,47.518385537368701,-9.14810389913211,62.626818632946346,188.07257611217989,175,61.662209392897722,61.662209392897722,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-10"]
["DAY^.5",{"$f":"3.36010267895776+IF($G$13=J1,L11,IF($G$13=J2,L12,IF($G$13=J3,L13,IF($G$13=J4,L14,IF($G$13=J5,L15,IF($G$13=J6,L16,IF($G$13=J7,L17,L18)))))))","v":3.3601026789577602},0.43646247915761599,7.6984914841771701,9.9123924657593906E-13,null,null,null,null,{"$f":"User!$AH$5","v":"Winnsboro"},4.3475499548626298E-2,-1.36098013529434,180,"2013-08-28",5.9489695105143747,74.355544171573158,14.586113140378014,102.65782424378003,297.44847552571872,47.518385537368701,-9.0827027525615573,61.933923586674922,192.68002287076061,180,60.67458009897031,60.67458009897031,null,null,{"$f":"0.45*(2*AD1/(2*AD1+5*AD2))","v":0.19639291828409994},"fraction of P in a lb of 0-45-0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-11"]
["NFERT",2.7748985306712E-2,4.7532616547794303E-3,5.8378829784828303,2.5332926224198202E-8,null,null,null,null,{"$f":"User!$AH$6","v":"New_Franklin"},7.5997098950661798E-2,-2.3632004317945299,185,"2013-09-02",6.0113626065577046,73.975069026923819,14.468966378772757,101.41929270208317,300.56813032788523,47.518385537368701,-9.0097560255037301,61.18671197929676,196.91661733613995,185,59.662123612575101,59.662123612575101,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-12"]
["NFERT^2",-1.00153714474863E-4,4.7207992279059102E-5,-2.12154149413574,3.5292124832351397E-2,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},0,0,190,"2013-09-07",6.0654078622221101,73.502887671092111,14.340190072516251,100.09435567673114,303.27039311110553,47.518385537368701,-8.929567636722977,60.387371557952491,200.79566888891637,190,58.625839916373522,58.625839916373522,null,null,"how much K in one lb of potash fertilizer?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-13"]
["LITTER",6.9499426062237003E-3,2.91310558996827E-3,2.3857503243812599,1.8118399844695598E-2,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},7.8437425356995605E-2,-2.0277560224386502,195,"2013-09-12",6.1114327151652512,72.942597210110165,14.200240381607664,98.68640235677077,305.57163575826257,47.518385537368701,-8.8424216348647597,59.537947035521952,204.32959010876465,195,57.566663614456331,57.566663614456331,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-14"]
["YEAR2",-0.83865842150146697,0.20536867707203399,-4.0836725125677296,6.7504445113897193E-5,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},6.0747397871491499E-2,-1.9218690712377,200,"2013-09-17",6.1497437410189741,72.297565567699706,14.049544402737595,97.198605995947261,307.48718705094871,47.518385537368701,-8.748583970991568,58.640352850153668,207.5299777932303,200,56.485469764511478,56.485469764511478,null,null,{"$f":"0.6*(2*AD3/(2*AD3+AD2))","v":0.49809013217262066},"fraction of K in a lb of 0-0-60",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-15"]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,null,null,null,null,null,null,205,"2013-09-22",6.1806284681379688,71.570951421413184,13.888502697451022,95.633942696512648,309.03142340689845,47.518385537368701,-8.6483040728578793,57.696384497620329,210.40768485111664,205,55.383079057654527,55.383079057654527,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-16"]
["R-squared",0.68976800000000005,"    Mean dependent var",null,2.813482,null,null,null,null,null,null,null,210,"2013-09-27",6.2043569942911896,70.765721962993013,13.717491544392679,93.995208143015461,310.21784971455946,47.518385537368701,-8.541816247372557,56.707728626888802,212.97288429319315,210,54.260262432944742,54.260262432944742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-17"]
["Adjusted R-squared",0.64876100000000003,"    S.D. dependent var",null,2.0619320000000001,null,null,null,null,null,null,null,215,"2013-10-02",6.2211834310909575,69.884668766322477,13.536864951570355,92.285032553065037,311.0591715545479,47.518385537368701,-8.429340933625566,55.675972059982954,215.23512635414608,215,53.11774520021396,53.11774520021396,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-18"]
["S.E. of regression",1.170965,"    Sum squared resid",null,238.58150000000001,null,null,null,null,null,null,null,220,"2013-10-07",6.2313471980763575,68.930422003735487,13.346956459168551,90.505894071922015,311.56735990381787,47.518385537368701,-8.3110858254913929,54.602609872999913,217.20338962375072,220,51.956210733763797,51.956210733763797,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-19"]
["F-statistic",16.82047,"    Durbin-Watson stat",null,1.6484300000000001,null,null,null,null,null,null,null,225,"2013-10-12",6.2350741851461331,67.905463216063865,13.148080758957171,88.660130804421584,311.75370925730664,47.518385537368701,-8.1872468800270841,53.489052655023031,218.8861269357842,225,50.776303790293795,50.776303790293795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-20"]
["Prob(F-statistic)",0,null,null,null,null,null,null,null,null,null,null,230,"2013-10-17",6.2325777993496141,66.812136812285928,12.94053515259705,86.74995164992886,311.62888996748069,47.518385537368701,-8.0580092255521052,52.336633044898868,220.29149267259908,230,49.57863349675263,49.57863349675263,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-21"]
[null,null,null,null,null,null,null,null,null,null,null,null,235,"2013-10-22",6.2240599097932483,65.652660449911494,12.724600868008299,84.777446082725277,311.20299548966244,47.518385537368701,-7.9235479813446004,51.146611631787927,221.4281616408604,235,48.363776047381563,48.363776047381563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-22"]
["Dependent Variable: POTASH",null,null,null,null,null,null,null,null,null,null,null,240,"2013-10-27",6.209711702526918,64.429134426439049,12.500544250329641,82.744593000628555,310.48558512634588,47.518385537368701,-7.7840289992460674,49.920182293576595,222.30466491083274,240,47.132277143813056,47.132277143813056,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-23"]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,null,null,null,null,null,null,245,"2013-11-01",6.189714455675138,63.143550194653372,12.268617841769318,80.653268748095925,309.4857227837569,47.518385537368701,-7.6396095360793383,48.658477037251096,222.92909163857865,245,45.884654207525031,45.884654207525031,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-24"]
["Date: 07/03/15   Time: 10:41",null,null,null,null,null,null,null,null,null,null,null,250,"2013-11-06",6.1642402437230723,61.79779809964483,12.02906136276013,78.505254406034553,308.21201218615363,47.518385537368701,-7.490438864609124,47.362570396872719,223.3091202870597,250,44.621398390081751,44.621398390081751,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-25"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121",null,null,null,null,null,null,null,null,null,null,null,255,"2013-11-11",6.1334525787141425,60.393674422763375,11.782102605224736,76.302242428606746,306.67262893570711,47.518385537368701,-7.3366588297740334,46.033483437591968,223.45204723823494,255,43.342976403301734,43.342976403301734,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-26"]
["Periods included: 5",null,null,null,null,null,null,null,null,null,null,null,260,"2013-11-16",6.0975069951318952,58.932887806909051,11.52795824738638,74.045842697130993,304.87534975659474,47.518385537368701,-7.1784043560653092,44.672187407994109,223.36481289218784,260,42.049832188684107,42.049832188684107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-27"]
["Cross-sections included: 49",null,null,null,null,null,null,null,null,null,null,null,265,"2013-11-21",6.0565515843960691,57.4170651283033,11.266834598386124,71.73758805245798,302.82757921980345,47.518385537368701,-7.0158039111964108,43.27960707780629,223.0540255178916,265,40.74238844301847,40.74238844301847,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-28"]
["Total panel (unbalanced) observations: 89",null,null,null,null,null,2009,-7.8391899726447196,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,270,"2013-11-26",6.0107274841784397,55.847756871927402,10.998928279958617,69.378939359702272,300.53637420892198,47.518385537368701,-6.84897993057925,41.856623793472814,222.5259830879026,270,39.421048015037471,39.421048015037471,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-29"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2010,-1.47136775926846,null,{"$f":"User!$AH$3","v":"Jonesboro"},"nd",null,275,"2013-12-01",5.9601693271204264,54.226442060964082,10.724426851549641,66.971290152756438,298.0084663560213,47.518385537368701,-6.6780492065818846,40.404078280211202,221.78669330144226,275,38.086195186189755,38.086195186189755,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-30"]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2011,0.72038027994618004,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-47.123414897173802,null,280,"2013-12-06",5.9050056529949098,52.55453278465103,10.443509384507028,64.515970900429238,295.25028264974549,47.518385537368701,-6.5031232460744626,38.922773215792425,220.84189197625389,280,36.738196847071961,36.738196847071961,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-08-31"]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2012,-6.1375402873505802,null,{"$f":"User!$AH$5","v":"Winnsboro"},-30.786598796172399,null,285,"2013-12-11",5.8453592878877254,50.83337836382514,10.156346990326053,62.014252931216468,292.2679643943863,47.518385537368701,-6.3243085993650849,37.413475598372649,{"$f":"O35*$P$2-(M35-$W$4)*($V$1-$V$2)*$P$2*IF(M35<$W$4,O35,$O$45)-$P$4*$P$1-Q35*$S$1-R35*$S$2","v":219.69705996878128},285,35.377403579724884,35.377403579724884,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-01"]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,14.7277177393172,null,{"$f":"User!$AH$6","v":"New_Franklin"},0.151030582169735,null,290,"2013-12-16",5.7813476935678461,49.064269188970947,9.8631033073640779,59.467352049505635,289.06738467839233,47.518385537368701,-6.1417071632746882,35.876918928165686,218.35743876408,290,34.004150654839776,34.004150654839776,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-02"]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},-28.6178977705489,null,295,"2013-12-21",5.7130832898620563,47.248440261706605,9.5639349499471891,56.876431872359973,285.65416449310283,47.518385537368701,-5.9554164607935975,34.313805220539685,216.82804486111152,295,32.618758951910849,32.618758951910849,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-03"]
["C",{"$f":"115.055966434332+IF($G$9=$G$1,$H32,IF($G$9=$G$2,H33,IF($G$9=$G$3,$H$34,IF($G$9=$G$4,$H$35,$H$36))))","v":108.91842614698143},11.624939935865299,9.8973385728523304,1.3498256080184499E-15,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},-13.498247153375701,null,300,"2013-12-26",5.6406737525403949,45.387074467240538,9.2589919233604334,54.242606912823035,282.03368762701973,47.518385537368701,-5.7655298994939503,32.724806866188516,215.11368306525605,300,31.221535809488898,31.221535809488898,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-04"]
["LOC",{"$f":"IF($G$13=J32,K32,IF($G$13=J33,K33,IF($G$13=J34,K34,IF($G$13=J35,K35,IF($G$13=J36,K36,IF($G$13=J37,K37,IF($G$13=J38,K38,K39)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd",null,305,"2013-12-31",5.5642222889484296,43.481305602363101,8.9484180078366755,51.566945432889071,278.21111444742149,47.518385537368701,-5.572137010637725,31.110568352341581,213.21895878782468,305,29.812775811917192,29.812775811917192,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-05"]
["DAY",-0.376867993174129,5.1203665472554297E-2,-7.3601760673976502,1.3493070583117399E-10,null,null,null,null,null,null,null,310,"2014-01-05",5.4838278933853681,41.532221180933824,8.6323511143289977,48.850472086829555,274.19139466926839,47.518385537368701,-5.3753236707145042,29.471707857494469,211.14828944177157,310,28.392761518256521,28.392761518256521,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-06"]
["YIELD",10.350639175291001,2.0836463400706902,4.9675604617911597,3.7061656799520899E-6,null,null,null,null,null,null,null,315,"2014-01-10",5.3995855840174807,39.540865036522412,8.310923614559572,46.094170373398676,269.97927920087403,47.518385537368701,-5.1751723069613309,27.808818730835497,208.90591501345909,315,26.961764138506283,26.961764138506283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-07"]
[null,null,null,null,null,null,null,null,null,null,null,null,320,"2014-01-15",5.3115866229331354,37.508239739850012,7.9842626475827414,43.298984913543492,265.57933114665678,47.518385537368701,-4.9717620882580649,26.122470866398416,206.49590788215176,320,25.520044161706352,25.520044161706352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-08"]
["R-squared",0.748506,"    Mean dependent var",null,28.468710000000002,null,null,null,null,null,null,null,325,"2014-01-20",5.2199187207827302,35.435308846886002,7.6524904048730571,40.465823568558115,260.9959360391365,47.518385537368701,-4.7651691026503391,24.413211980954262,203.92218195164403,325,{"$f":"+$B$107+$B$108+X43*$B$109+X43^0.5*$B$110","v":24.067851940040612},24.067851940040612,"N* adj. for litter","K* adj. for litter","P* or L* adj. for litter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-09"]
["Adjusted R-squared",0.72677199999999997,"    S.D. dependent var",null,35.644419999999997,null,null,null,null,null,null,"πmax",{"$f":"ROUND(T4,0)","v":256},{"$f":"+$N$4+M44","v":"2013-11-12"},6.1266712526053348,60.105996932685272,11.731841834970059,75.855183375750372,306.33356263026673,47.518385537368701,-7.3053616889974196,45.763770715524267,{"$f":"O44*$P$2-(M44-$W$4)*($V$1-$V$2)*$P$2*IF(M44<$W$4,O44,$O$45)-$P$4*$P$1-Q44*$S$1-R44*$S$2","v":223.45279716952089},{"$f":"+M44","v":256},43.085511515595883,43.085511515595883,{"$f":"IF($Z$2,P4-P5*2000*AD5,P4)/(SHYNE!B10/100)","v":108.0012172774892},{"$f":"IF($Z$2,R44-P5*2000*AD7,R44)/(2*$AD$3/(2*$AD$3+$AD$2))/(SHYNE!D12/100)","v":107.4896451076801},{"$f":"IF($Z$2,Q44/AD6/2000,Q44/(2*$AD$1/(2*$AD$1+5*$AD$2))/(SHYNE!C11/100))","v":0.44802437140320783},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-10"]
["S.E. of regression",18.282170000000001,"    Sum squared resid",null,27073.24,null,null,null,null,null,null,"Ymax",{"$f":"W4","v":225.46736596660875},{"$f":"+$N$4+M45","v":"2013-10-12T11:13:00.420"},6.2351013121396059,67.806127954051846,13.129043677365715,88.484276312229198,311.75506560698028,47.518385537368701,-8.1753925805500831,53.382958854944498,219.02911379521714,{"$f":"+M45","v":225.46736596660875},50.665097188088325,50.665097188088325,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-11"]
["F-statistic",34.43929,"    Durbin-Watson stat",null,1.0775570000000001,null,null,null,null,null,null,null,{"$f":"ROUND((N46-N4),0)","v":360},{"$f":"+Inputs!R61","v":"2014-02-24"},4.4822173243327592,19.869886452765101,5.1963088368659456,19.63976283370166,{"$f":"+O46*$P$2","v":224.11086621663796},47.518385537368701,{"$f":"+Q46*$S$1","v":-3.2357166108296842},11.848756581031822,181.6211379774802,{"$f":"+M46","v":360},13.628419500697504,13.628419500697504,{"$f":"IF($Z$2,P4-Q46/AD6/2000*2000*AD5,P4)/(SHYNE!B10/100)","v":140.55563038799045},{"$f":"IF($Z$2,R46-Q46/AD7/2000,R46)/(2*$AD$3/(2*$AD$3+$AD$2))/(SHYNE!D12/100)","v":39.220688992759797},{"$f":"IF($Z$2,Q46/AD6/2000,Q46/(2*$AD$1/(2*$AD$1+5*$AD$2))/(SHYNE!C11/100))","v":0.19844053755603167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-12"]
["Prob(F-statistic)",0,null,null,null,null,null,null,null,"Moist Target",30,"πmoist",{"$f":"+ROUNDUP(J110,0)","v":305},{"$f":"+N4+M47","v":"2013-12-31"},5.5642222889484296,43.481305602363101,8.9484180078366755,51.566945432889071,{"$f":"+O47*$P$2","v":278.21111444742149},47.518385537368701,{"$f":"+Q47*$S$1","v":-5.572137010637725},31.110568352341581,213.21895878782468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Alt Harvest Date Conditions -- uses the alternativesprice() macro to calculate sa for different harvest dates below.  This is done automatically when the user switches to the SHYNE page or by pushing the OK button",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-14"]
["Dependent Variable: NITROGEN",null,null,null,null,null,null,null,null,null,null,null,null,"Da",{"$f":"+$M$44-60","v":196},null,"Profit a",{"$f":"O52*O51-(O49-$W$4)*($V$1-$V$2)*O51*IF(O49<$W$4,O52,$O$45)-O50*$P$1-O54*$S$1-O55*$S$2","v":223.44945631120248},null,null,"Da'",{"$f":"+O49","v":196},null,null,null,"Dmax","Ymax","D*","Y*","π*","HC","MC*","D30","Y30","π30","HC30","AD","D20","Y20","π20","HC20",null,null,null,null,null,null,null,"2013-09-15"]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,null,null,null,null,null,null,null,"Na",{"$f":"($P$1-$B$15*O51)/(2*$B$16*O51)","v":80.152721017724318},null,null,null,null,null,"Na'",{"$f":"+$P$4","v":76.562022231837503},null,null,null,{"$f":"+N45","v":"2013-10-12T11:13:00.420"},{"$f":"+O45","v":6.2351013121396059},{"$f":"+N44","v":"2013-11-12"},{"$f":"+O44","v":6.1266712526053348},{"$f":"+W44-AE50","v":124.45279716952089},99,{"$f":"+Y44","v":43.085511515595883},{"$f":"+N47","v":"2013-12-31"},{"$f":"+O47","v":5.5642222889484296},{"$f":"+W47-AJ50-AK50","v":153.6501929745728},{"$f":"+Switchgrass!L103","v":49.831376807592115},{"$f":"+O47/0.7*0.1*490/2000*P2","v":9.7373890056597538},{"$f":"+N87","v":"2014-02-03"},{"$f":"+O87","v":4.9444357215894224},{"$f":"+W87-AO50","v":161.16658810775417},{"$f":"+Switchgrass!L90","v":34.70967623453916},null,null,null,null,null,null,null,"2013-09-16"]
["Date: 07/03/15   Time: 10:23",null,null,null,null,null,null,null,null,null,null,null,null,"sa",53.075320477521558,null,"Profit al",{"$f":"V52*V51-(V49-$W$4)*($V$1-$V$2)*V51*IF(V49<$W$4,V52,$O$45)-V50*$P$1-V54*$S$1-V55*$S$2","v":223.45},null,null,"sa'",53.044688979139892,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-17"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121",null,null,null,null,null,null,null,null,null,null,null,null,"Ya",{"$f":"+$B$11+$B$12+$B$13*O49+$B$14*O49^0.5+O50*$B$15+O50^2*$B$16","v":6.1629827686170042},null,null,null,null,null,"Ya'",{"$f":"+$B$11+$B$12+$B$13*V49+$B$14*V49^0.5+V50*$B$15+V50^2*$B$16","v":6.1197025621063768},null,"Table 9",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-18"]
["Periods included: 5",null,null,null,null,null,null,null,null,null,null,null,null,"Nra",{"$f":"+$B$60+$B$61+$B$62*O49+$B$63*O52","v":73.29572615256113},null,null,null,null,null,"Nra'",{"$f":"+$B$60+$B$61+$B$62*V49+$B$63*V52","v":72.820266203865714},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-09-19"]
["Cross-sections included: 59",null,null,null,null,null,null,null,null,null,null,null,null,"Pra",{"$f":"+$B$84+$B$85+$B$86*O49+$B$87*O52","v":14.231242231668652},null,"<-- changes N",null,null,null,"Pra'",{"$f":"+$B$84+$B$85+$B$86*V49+$B$87*V52","v":14.170947703828705},null,null,null,"Dmax","Ymax","D*","Y*","π*","HC","MC*","D30","Y30","π30","HC30","AD","D20","Y20","π20","HC20",null,null,null,null,null,null,null,"2013-09-20"]
["Total panel (unbalanced) observations: 95",null,null,null,null,null,2009,-5.3389825832659099,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,null,"Kra",{"$f":"+$B$38+$B$39+O49*$B$40+O52*$B$41","v":98.8431103663427},null,null,"no change in N -->",null,null,"Kra'",{"$f":"+$B$38+$B$39+V49*$B$40+V52*$B$41","v":98.395132565319102},null,"FAY  (AR)","ˈ09","2013-10-12T11:13:00.420",6.2743542507401964,"2013-11-25",6.0595281853676335,170.35039768685067,29.484329761809263,42.690368421266101,"2014-01-02",5.5717852135187949,156.44109341739644,28.345305256057529,9.7506241236578912,"2014-01-28",5.1050809585873091,159.41530941833378,25.971043854480758,null,null,null,null,null,null,null,"2013-09-21"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2010,2.6283984422212998,null,{"$f":"User!$AH$3","v":"Jonesboro"},-35.687127276149099,null,null,"Neff",{"$f":"+$B$17/$B$15+O50*2*$B$16","v":0.2344023548470488},null,null,null,null,null,"Neff'",{"$f":"+$B$17/$B$15+V50*2*$B$16","v":0.2351215984889827},null,null,"ˈ10","2013-10-12T11:13:00.420",6.5311078547876855,"2013-11-26",6.3067340268265264,177.01337168058956,30.41985782679496,40.232815266150396,"2013-12-27",5.9217101296396573,163.28724671965918,30.125475916635111,10.3629927268694,"2014-01-23",5.4591986543290298,167.53339532631719,27.7725444144838,null,null,null,null,null,null,null,"2013-09-22"]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2011,-0.79187500250599896,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-32.833443402782301,null,null,"Moist",{"$f":"+$B$107+$B$108+O49*$B$109+O49^0.5*$B$110","v":57.352159234116982},null,null,null,null,null,"Moist",{"$f":"+$B$107+$B$108+V49*$B$109+V49^0.5*$B$110","v":57.352159234116982},null,null,"ˈ11","2013-10-12T11:13:00.420",6.4809404621823967,"2013-11-26",6.2565666342212376,173.59728764375575,30.229711931018876,41.056974344953744,"2013-12-29",5.841120628414644,159.73719642188013,29.715493491771721,10.221961099725627,"2014-01-25",5.3705053773458937,163.52477616220608,27.321335705980957,null,null,null,null,null,null,null,"2013-09-23"]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2012,-5.3985784065057203,null,{"$f":"User!$AH$5","v":"Winnsboro"},4.0851029226417896,null,null,"Da",{"$f":"+$M$44-30","v":226},null,"Profit a",{"$f":"O61*O60-(O58-$W$4)*($V$1-$V$2)*O60*IF(O58<$W$4,O61,$O$45)-O59*$P$1-O63*$S$1-O64*$S$2","v":223.44972910166047},null,null,"Da'",{"$f":"+O58","v":226},null,null,"ˈ12","2013-10-12T11:13:00.420",6.2351013121396059,"2013-11-25",6.0202752467670431,168.95487713096736,29.336107126828395,40.774758963793147,"2013-12-28",5.6105725628325596,155.88422167281692,28.542627876050926,9.8185019849569812,"2014-01-23",5.1631921116809432,159.61437168905411,26.266672330830499,null,null,null,null,null,null,null,"2013-09-24"]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,8.9010375500563494,null,{"$f":"User!$AH$6","v":"New_Franklin"},7.5491530807729603,null,null,"Na",{"$f":"($P$1-$B$15*O60)/(2*$B$16*O60)","v":77.407517133918191},null,null,null,null,null,"Na'",{"$f":"+$P$4","v":76.562022231837503},null,"PT (AR)","ˈ10","2013-10-12T11:13:00.420",6.5558026369072531,"2013-11-26",6.3314288089460939,212.38397767351353,30.513512377778362,39.065613142213977,"2013-12-24",5.9908296059723165,198.94181308176496,30.477106961391552,10.483951810451554,"2014-01-20",5.5406200455503773,203.76836061674362,28.18675890770265,null,null,null,null,null,null,null,"2013-09-25"]
["C",{"$f":"52.7734717527074+IF($G$9=$G$1,$H55,IF($G$9=$G$2,H56,IF($G$9=$G$3,$H$57,IF($G$9=$G$4,$H$58,$H$59))))","v":47.374893346201681},9.0352001419150891,5.8408746816671604,9.0303234246273095E-8,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},-16.058446277103101,null,null,"sa",50.691617417461359,null,"Profit al",{"$f":"V61*V60-(V58-$W$4)*($V$1-$V$2)*V60*IF(V58<$W$4,V61,$O$45)-V59*$P$1-V63*$S$1-V64*$S$2","v":223.45},null,null,"sa'",50.683255149078484,null,null,"ˈ12","2013-10-12T11:13:00.420",6.2597960942591806,"2013-11-25",6.0449700288866177,204.32549658986926,29.429346603749938,39.60755683985667,"2013-12-25",5.6801770366319326,191.5704683596494,28.89672624514159,9.9403098141058823,"2014-01-20",5.2446135029022978,192.00143287479966,26.680886824049384,null,null,null,null,null,null,null,"2013-09-26"]
["LOC",{"$f":"IF($G$13=J55,K55,IF($G$13=J56,K56,IF($G$13=J57,K57,IF($G$13=J58,K58,IF($G$13=J59,K59,IF($G$13=J60,K60,IF($G$13=J61,K61,K62)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},32.077402986962902,null,null,"Ya",{"$f":"+$B$11+$B$12+$B$13*O58+$B$14*O58^0.5+O59*$B$15+O59^2*$B$16","v":6.2454897264589002},null,null,null,null,null,"Ya'",{"$f":"+$B$11+$B$12+$B$13*V58+$B$14*V58^0.5+V59*$B$15+V59^2*$B$16","v":6.2350661575262487},null,null,"ˈ13","2013-10-12T11:13:00.420",6.3042496800530339,"2013-11-25",6.089423614680471,190.98998756729955,29.597276704017666,41.682766820644702,"2013-12-30",5.6489794932500326,177.46645382064236,28.738015193564539,9.8857141131875554,"2014-01-26",5.1743411423268038,180.69349742714439,26.323390719076926,null,null,null,null,null,null,null,"2013-09-27"]
["DAY",-0.213180411072973,2.1605282560006302E-2,-9.8670503605258606,8.4743013177983204E-16,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd",null,null,"Nra",{"$f":"+$B$60+$B$61+$B$62*O58+$B$63*O61","v":67.806703995125162},null,null,null,null,null,"Nra'",{"$f":"+$B$60+$B$61+$B$62*V58+$B$63*V61","v":67.692194616600716},null,null,"ˈ14","2013-10-12T11:13:00.420",6.410747672584173,"2013-11-25",6.1959216072116101,195.08790464561724,30.000053827930493,40.857465720876291,"2013-12-28",5.7862189232771337,181.57451518749929,29.436192418315951,10.125883115734986,"2014-01-24",5.3196459132922493,185.38259811614762,27.062598698268921,null,null,null,null,null,null,null,"2013-09-28"]
["YIELD",10.985621073195899,1.6094722185632599,6.8256046587760002,1.16810969937134E-9,null,null,null,null,null,null,null,null,"Pra",{"$f":"+$B$84+$B$85+$B$86*O58+$B$87*O61","v":13.121777291245758},null,"<-- changes N",null,null,null,"Pra'",{"$f":"+$B$84+$B$85+$B$86*V58+$B$87*V61","v":13.107256007317801},null,"HA (OK)","ˈ10","2013-10-12T11:13:00.420",7.552027976211158,"2013-11-28",7.3079916417631532,228.37110847401453,34.248970848540289,35.618403341018279,"2013-12-16",7.0982743576393981,212.83753243453694,36.11100316113356,12.421980125868949,"2014-01-12",6.6817584726241543,221.26820770853334,33.992064714599664,null,null,null,null,null,null,null,"2013-09-29"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Kra",{"$f":"+$B$38+$B$39+O58*$B$40+O61*$B$41","v":88.391070321191236},null,null,"no change in N -->",null,null,"Kra'",{"$f":"+$B$38+$B$39+V58*$B$40+V61*$B$41","v":88.283179720250587},null,null,"ˈ11","2013-10-12T11:13:00.420",7.5018605836058692,"2013-11-28",7.2578242491578644,224.95676861803449,34.055449040127172,36.442562419821627,"2013-12-18",7.0213054076306358,209.4553523734441,35.719439542000657,12.287284463353613,"2014-01-15",6.5783458943993987,217.17891621539562,33.465974604380676,null,null,null,null,null,null,null,"2013-09-30"]
["R-squared",0.80568700000000004,"    Mean dependent var",null,26.157419999999998,null,null,null,null,null,null,null,null,"Neff",{"$f":"+$B$17/$B$15+O59*2*$B$16","v":0.23495223957895683},null,null,null,null,null,"Neff'",{"$f":"+$B$17/$B$15+V59*2*$B$16","v":0.2351215984889827},null,"SW","ˈ11","2014-02-24",6.7169428306938679,"2013-12-03",6.7169428306938679,191.10948307428336,31.980493901232403,30.414506869161194,"2013-12-05",6.7299520973178923,178.41815287400343,34.237239815754926,11.777416170306312,"2014-01-13",6.9299755185504788,213.1335990785808,35.254817614597968,null,null,null,null,null,null,null,"2013-10-01"]
["Adjusted R-squared",0.78761099999999995,"    S.D. dependent var",null,34.278300000000002,null,null,null,null,null,null,null,0,"Moist",{"$f":"+$B$107+$B$108+O58*$B$109+O58^0.5*$B$110","v":50.538171903322421},null,null,null,null,null,"Moist",{"$f":"+$B$107+$B$108+V58*$B$109+V58^0.5*$B$110","v":50.538171903322421},null,"(OK)","ˈ12","2014-02-24",6.4711036806510771,"2013-12-03",6.4711036806510771,186.68463278842449,31.043929286160548,30.008092115955158,"2013-12-04",6.4776442443431934,174.10791976831175,32.953675780709915,11.335877427600591,"2014-01-12",6.680199660619075,208.31823391485142,33.984134580822506,null,null,null,null,null,null,null,"2013-10-02"]
["S.E. of regression",15.65193,"    Sum squared resid",null,21068.52,null,null,null,null,null,null,null,null,"Da",{"$f":"+$M$44+30","v":286},null,"Profit a",{"$f":"O70*O69-(O67-$W$4)*($V$1-$V$2)*O69*IF(O67<$W$4,O70,$O$45)-O68*$P$1-O72*$S$1-O73*$S$2","v":223.44973880382724},null,null,"Da'",{"$f":"+O67","v":286},null,null,"ˈ13","2014-02-24",6.5155572664449375,"2013-12-03",6.5155572664449375,173.31651504295036,31.212996497068687,32.087698908417856,"2013-12-12",6.5718673481021392,165.51626471278709,33.433016339592264,11.500767859178746,"2014-01-20",6.7545175556928472,199.19380914421035,34.362211506103584,null,null,null,null,null,null,null,"2013-10-03"]
["F-statistic",44.573120000000003,"    Durbin-Watson stat",null,1.720467,null,null,null,null,null,null,null,null,"Na",{"$f":"($P$1-$B$15*O69)/(2*$B$16*O69)","v":77.394929643569654},null,null,null,null,null,"Na'",{"$f":"+$P$4","v":76.562022231837503},null,"WB","ˈ12","2013-09-30T11:31:07.296",3.2670475549699076,"2013-12-03",2.9844724576448001,78.634805394431979,18.095474334532209,31.754207328849645,"2013-12-09",2.9324182001348347,76.587620083596534,14.918071288815359,5.1317318502359619,"2014-01-05",2.6530381157228944,74.068161666588949,13.496782873765644,null,null,null,null,null,null,null,"2013-10-04"]
["Prob(F-statistic)",0,null,null,null,null,null,null,null,null,null,null,null,"sa",50.681180534886828,null,"Profit al",{"$f":"V70*V69-(V67-$W$4)*($V$1-$V$2)*V69*IF(V67<$W$4,V70,$O$45)-V68*$P$1-V72*$S$1-V73*$S$2","v":223.45},null,null,"sa'",50.672543843430184,null,"(LA)","ˈ13","2013-09-30T11:31:07.296",3.311501140763768,"2013-12-03",3.0289260434386605,65.323798066141492,18.2533525058337,33.82941730963762,"2013-12-15",2.9210377765737845,63.271061490645323,14.860175736955513,5.1118161090041241,"2014-01-11",2.6260161860089979,66.95992738030057,13.359314393378117,null,null,null,null,null,null,null,"2013-10-05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Ya",{"$f":"+$B$11+$B$12+$B$13*O67+$B$14*O67^0.5+O68*$B$15+O68^2*$B$16","v":5.8431719550814316},null,null,null,null,null,"Ya'",{"$f":"+$B$11+$B$12+$B$13*V67+$B$14*V67^0.5+V68*$B$15+V68^2*$B$16","v":5.832902519278961},null,"NF","ˈ11","2013-09-09T21:11:29.725",3.9958449475326061,"2014-01-28",3.3135695477799643,86.065593037332064,19.292800549990993,16.591019920574581,"2013-12-18",3.6283810409165751,78.999457088191704,18.458638344589012,6.3496668216040071,"2014-01-18",3.3972397496700721,87.983606922474564,17.282754815955332,null,null,null,null,null,null,null,"2013-10-06"]
["Dependent Variable: PHOSPHATE",null,null,null,null,null,null,null,null,null,null,null,null,"Nra",{"$f":"+$B$60+$B$61+$B$62*O67+$B$63*O70","v":50.596168743381263},null,null,null,null,null,"Nra'",{"$f":"+$B$60+$B$61+$B$62*V67+$B$63*V70","v":50.483352613019811},null,"(MO)","ˈ12","2013-09-09T21:11:29.725",3.7500057974898153,"2014-01-26",3.0847985746486777,80.983080495742001,18.457177321018118,16.683218366879998,"2013-12-16",3.3958827175997164,74.680018510240046,17.275851195876232,5.9427947557995049,"2014-01-17",3.1595347163787344,83.296369863533812,16.073479606782453,null,null,null,null,null,null,null,"2013-10-07"]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,null,null,null,null,null,null,null,"Pra",{"$f":"+$B$84+$B$85+$B$86*O67+$B$87*O70","v":10.112486204715786},null,"<-- changes N",null,null,null,"Pra'",{"$f":"+$B$84+$B$85+$B$86*V67+$B$87*V70","v":10.09817964675746},null,null,"ˈ13","2013-09-09T21:11:29.725",3.7944593832836722,"2014-01-26",3.1292521604425345,67.721640797849403,18.619417212537499,18.758428347667916,"2013-12-23",3.3927737494245096,62.071286806904972,17.260034963092561,5.9373540614928926,"2014-01-23",3.1545435577607441,70.28309469783818,16.048088119281267,null,null,null,null,null,null,null,"2013-10-08"]
["Date: 07/03/15   Time: 10:27",null,null,null,null,null,null,null,null,null,null,null,null,"Kra",{"$f":"+$B$38+$B$39+O67*$B$40+O70*$B$41","v":61.614744645408109},null,null,"no change in N -->",null,null,"Kra'",{"$f":"+$B$38+$B$39+V67*$B$40+V70*$B$41","v":61.508449420882926},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-09"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0 AND DAY>121",null,null,null,null,null,null,null,null,null,null,null,null,"Neff",{"$f":"+$B$17/$B$15+O68*2*$B$16","v":0.23495476094678547},null,null,null,null,null,"Neff'",{"$f":"+$B$17/$B$15+V68*2*$B$16","v":0.2351215984889827},null,"Table 10",null,{"$f":"+SHYNE!N19*100","v":0.49052735534916708},{"$f":"+SHYNE!N20*100","v":9.5744012949782104E-2},{"$f":"+SHYNE!N21*100","v":0.61905707233347429},{"$f":"+P47/($O47*20)","v":0.39072221906666976},{"$f":"+Q47/($O47*20)","v":8.0410321003978241E-2},{"$f":"+R47/($O47*20)","v":0.46337963110595459},{"$f":"+P87/($O87*20)","v":0.2975509533083836},{"$f":"+Q87/($O87*20)","v":6.772582261838056E-2},{"$f":"+R87/($O87*20)","v":0.32701655316643546},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-10"]
["Periods included: 5",null,null,null,null,null,null,null,null,null,null,null,null,"Moist",{"$f":"+$B$107+$B$108+O67*$B$109+O67^0.5*$B$110","v":35.103739297558647},null,null,null,null,null,"Moist",{"$f":"+$B$107+$B$108+V67*$B$109+V67^0.5*$B$110","v":35.103739297558647},null,null,null,"N*","P*","K*","N30","P30","K30","N20","P20","K20",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-11"]
["Cross-sections included: 49",null,null,null,null,null,null,null,null,null,null,null,null,"Da",{"$f":"+$M$44+60","v":316},null,"Profit a",{"$f":"O79*O78-(O76-$W$4)*($V$1-$V$2)*O78*IF(O76<$W$4,O79,$O$45)-O77*$P$1-O81*$S$1-O82*$S$2","v":223.44944741541406},null,null,"Da'",{"$f":"+O76","v":316},null,"FAY  (AR)","ˈ09",0.46750041739572801,9.7613858186702346E-2,0.56571463998342042,0.38764617058624212,8.61436503482019E-2,0.44141903339378008,0.31858355925241333,7.7257839136507564E-2,0.33849204330005328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-12"]
["Total panel (unbalanced) observations: 89",null,null,null,null,null,null,null,null,null,null,null,null,"Na",{"$f":"($P$1-$B$15*O78)/(2*$B$16*O78)","v":79.764690369177856},null,null,null,null,null,"Na'",{"$f":"+$P$4","v":76.562022231837503},null,null,"ˈ10",0.53218154711964605,9.3244650596890771E-2,0.61132250445529279,0.47527005560230001,8.4095462566091864E-2,0.51877596367550705,0.41628255372893652,7.5226046649979436E-2,0.42568603300675872,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-13"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2009,0.106112310387697,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,null,"sa",52.724872972344059,null,"Profit al",{"$f":"V79*V78-(V76-$W$4)*($V$1-$V$2)*V78*IF(V76<$W$4,V79,$O$45)-V77*$P$1-V81*$S$1-V82*$S$2","v":223.45000000000002},null,null,"sa'",52.697289597347194,null,null,"ˈ11",0.50471096781593583,9.4257748187606044E-2,0.62959013201701697,0.44132173722694384,8.4478512954220888E-2,0.53110251211697568,0.37827350769065626,7.5517974495975221E-2,0.43755725964759651,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-14"]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2010,-0.26595584517033299,null,{"$f":"User!$AH$3","v":"Jonesboro"},"nd",null,null,"Ya",{"$f":"+$B$11+$B$12+$B$13*O76+$B$14*O76^0.5+O77*$B$15+O77^2*$B$16","v":5.421011041156941},null,null,null,null,null,"Ya'",{"$f":"+$B$11+$B$12+$B$13*V76+$B$14*V76^0.5+V77*$B$15+V77^2*$B$16","v":5.3822834673036448},null,null,"ˈ12",0.4664722382507121,9.1798485746611383E-2,0.5801614538793316,0.39773154059859406,8.1412637575702509E-2,0.47390265233656331,0.33092503476674068,7.2155195437758238E-2,0.37523359666323203,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-15"]
["WARNING: estimated coefficient covariance matrix is of reduced rank",null,null,null,null,null,2011,-0.16285320782770701,null,{"$f":"User!$AH$4","v":"Pine_Tree"},-3.7890046200511001,null,null,"Nra",{"$f":"+$B$60+$B$61+$B$62*O76+$B$63*O79","v":39.563056578903542},null,null,null,null,null,"Nra'",{"$f":"+$B$60+$B$61+$B$62*V76+$B$63*V79","v":39.137610127467021},null,"PT (AR)","ˈ10",0.27295887383747564,6.3230454253992083E-2,0.23881782137065696,0.20743077246696315,5.3327396127155653E-2,0.13490149517819719,0.12771084651225389,4.2056164110969685E-2,1.1984623419906703E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-16"]
[null,null,null,null,null,null,2012,-0.61603910052788902,null,{"$f":"User!$AH$5","v":"Winnsboro"},-2.9829560652229801,null,null,"Pra",{"$f":"+$B$84+$B$85+$B$86*O76+$B$87*O79","v":8.2999582824498201},null,"<-- changes N",null,null,null,"Pra'",{"$f":"+$B$84+$B$85+$B$86*V76+$B$87*V79","v":8.2460061189060117},null,null,"ˈ12",0.19523396632382892,6.0367885798392765E-2,0.19013183333064856,0.11620042386509014,4.8993487850144297E-2,6.9583608025896429E-2,2.7391465180078917E-2,3.7160875451224977E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-17"]
["Variable","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2013,0.93873584313818703,null,{"$f":"User!$AH$6","v":"New_Franklin"},-0.70306775075935302,null,null,"Kra",{"$f":"+$B$38+$B$39+O76*$B$40+O79*$B$41","v":45.93906955624076},null,null,"no change in N -->",null,null,"Kra'",{"$f":"+$B$38+$B$39+V76*$B$40+V79*$B$41","v":45.538214413150861},null,null,"ˈ13",0.31523209859999834,7.3201881665027085E-2,0.36384564892857835,0.2309423244328801,6.0834694807622207E-2,0.23511280069727225,0.14612199420115274,4.9377149048934914E-2,0.11088079964482717,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-18"]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},3.3221612977573498,null,null,"Neff",{"$f":"+$B$17/$B$15+O77*2*$B$16","v":0.23448008026861283},null,null,null,null,null,"Neff'",{"$f":"+$B$17/$B$15+V77*2*$B$16","v":0.2351215984889827},null,null,"ˈ14",0.31925502617204299,7.3140933754827428E-2,0.3664872710333511,0.24217706472250825,6.1749279759337888E-2,0.24832451021136775,0.16114159836407943,5.0698284294832099E-2,0.12907282866960199,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-19"]
["C",{"$f":"14.260965212735+IF($G$9=$G$1,$H78,IF($G$9=$G$2,H79,IF($G$9=$G$3,$H$80,IF($G$9=$G$4,$H$81,$H$82))))","v":13.644926112207111},2.2534092704286302,6.3286174419715397,1.2878982891169601E-8,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},3.3902898975139899,null,null,"Moist",{"$f":"+$B$107+$B$108+O76*$B$109+O76^0.5*$B$110","v":26.674269797229584},null,null,null,null,null,"Moist",{"$f":"+$B$107+$B$108+V76*$B$109+V76^0.5*$B$110","v":26.674269797229584},null,"HA (OK)","ˈ10",0.42173816083893301,0.11218397160163179,0.39751681576271486,0.39094048973707168,0.10826564429258524,0.34618737633231861,0.33799860078464566,0.10242634462058427,0.25936299715784039,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-20"]
["LOC",{"$f":"IF($G$13=J78,K78,IF($G$13=J79,K79,IF($G$13=J80,K80,IF($G$13=J81,K81,IF($G$13=J82,K82,IF($G$13=J83,K83,IF($G$13=J84,K84,K85)))))))","v":0},null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd",null,null,null,null,null,null,null,null,null,null,null,null,null,"ˈ11",0.39729389758261235,0.11318821869905187,0.41178645795957525,0.3618121427390445,0.10884182179969937,0.35454940969153032,0.30381979646330365,0.10279451645594562,0.26336997481915436,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-21"]
["DAY",-4.0813568200342099E-2,2.7520318094616898E-3,-14.8303402816864,8.4684535923669392E-25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SW","ˈ11",0.73543736390612935,0.11568173434575219,0.50179314274642384,0.73190987993035206,0.11498631813718939,0.49622370505630647,0.66665252901647509,0.10219354829837794,0.39079325513241414,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-22"]
["YIELD",1.3931201512437901,0.51527712396003,2.7036328345751599,8.3555116348882907E-3,null,null,null,null,"Moist Target",20,"πmoist",{"$f":"ROUNDUP(J109,0)","v":339},{"$f":"N4+M87","v":"2014-02-03"},{"$f":"$B$11+$B$12+$B$13*M87+$B$14*M87^0.5+$P$4*$B$15+$P$4^2*$B$16","v":4.9444357215894224},{"$f":"IF($B$60+$B$61+$B$62*M87+$B$63*O87<0,0,$B$60+$B$61+$B$62*M87+$B$63*O87)","v":29.424431250619165},{"$f":"IF($B$84+$B$85+$B$86*M87+$B$87*O87<0,0,$B$84+$B$85+$B$86*M87+$B$87*O87)","v":6.6973195325669943},{"$f":"IF($B$38+$B$39+M87*$B$40+O87*$B$41<0,0,$B$38+$B$39+M87*$B$40+O87*$B$41)","v":32.338246540543402},{"$f":"O87*$P$2","v":247.22178607947112},{"$f":"$P$4*$P$1","v":47.518385537368701},{"$f":"Q87*$S$1","v":-4.1703887778601212},{"$f":"R87*$S$2","v":19.509808481942574},{"$f":"O87*$P$2-(M87-$W$4)*($V$1-$V$2)*$P$2*IF(M87<$W$4,O87,$O$45)-$P$4*$P$1-Q87*$S$1-R87*$S$2","v":195.87626434229333},"(OK)","ˈ12",0.70691507926621522,0.11392865331934914,0.4482064189616915,0.70511040529876479,0.11356891660311233,0.44536742829526293,0.63815643633010666,0.10032361555575764,0.33754501178484964,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-23"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ˈ13",0.81557399686837262,0.12555784576264711,0.60879815768423895,0.79869505569624366,0.12228420348953847,0.58221061493772741,0.73040634121188708,0.10907837373686531,0.47166146756939603,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-24"]
["R-squared",0.55553900000000001,"    Mean dependent var",null,7.9813729999999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"WB","ˈ12",0.42210652439038288,5.8877078393944425E-2,7.7578045114626626E-2,0.39803966414038666,5.4510320741806249E-2,3.1212941985872055E-2,0.27363610387374715,3.2147385214718535E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-25"]
["Adjusted R-squared",0.51712800000000003,"    S.D. dependent var",null,5.9992640000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(LA)","ˈ13",0.66002390875070183,8.4700722852114024E-2,0.42846823362929143,0.62032555466903261,7.6873027898809052E-2,0.34776755637671991,0.51871388346855185,5.6702116335572983E-2,0.13495243445313515,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-26"]
["S.E. of regression",4.0849739999999999,"    Sum squared resid",null,1351.6479999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"NF","ˈ11",0.37638099993974355,6.6700373860503481E-2,0.37313081835467776,0.51182729437040164,9.0016084453050135E-2,0.59858633567911468,0.41201486650739161,7.2780039733573013E-2,0.43215405013506469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-27"]
["F-statistic",14.463290000000001,"    Durbin-Watson stat",null,1.033358,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(MO)","ˈ12",0.2958014623713997,6.0458766654327326E-2,0.26348216212149694,0.44771287009980171,8.5939308184100283E-2,0.514259447464405,0.33215974988998331,6.6489234334077121E-2,0.32316731055781511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-28"]
["Prob(F-statistic)",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ˈ13",0.52788530776011044,8.5432016975585112E-2,0.60048163410244393,0.63636437738372509,0.10465692016378997,0.78287415533979554,0.53819367389169037,8.7246237576153962E-2,0.61773683593531115,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-29"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-10-31"]
["Dependent Variable: MOIST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-01"]
["Method: Panel EGLS (Period random effects)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-02"]
["Date: 07/05/15   Time: 09:52",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,null,null,null,"2013-11-03"]
["Sample: 2009 2014 IF VARIETY=0 AND EXCEPT=0",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-04"]
["Periods included: 6",null,null,null,null,null,2009,0.88006253342783303,null,{"$f":"User!$AH$2","v":"Fayetteville"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-05"]
["Cross-sections included: 58",null,null,null,null,null,2010,-0.90245600324060604,null,{"$f":"User!$AH$3","v":"Jonesboro"},-708.14268231106598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-06"]
["Total panel (unbalanced) observations: 138",null,null,null,null,null,2011,-0.50134364587122304,null,{"$f":"User!$AH$4","v":"Pine_Tree"},0.49312199013420399,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-07"]
["Wallace and Hussain estimator of component variances",null,null,null,null,null,2012,-0.90775839907725797,null,{"$f":"User!$AH$5","v":"Winnsboro"},-115.19894068090299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-08"]
["White cross-section standard errors & covariance (d.f. corrected)",null,null,null,null,null,2013,1.17184839338544,null,{"$f":"User!$AH$6","v":"New_Franklin"},31.5660512595711,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-09"]
["WARNING: estimated coefficient covariance matrix is of reduced rank","Coefficient","Std. Error","t-Statistic","Prob.  ",null,2014,0.25964712137585499,null,{"$f":"User!$AH$7","v":"Haskell"},-2.3838597706973701,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-10"]
[null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},35.767815580639301,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-11"]
["C",{"$f":"33.2535266048769+IF($G$9=$G$1,$H100,IF($G$9=$G$2,H101,IF($G$9=$G$3,$H$102,IF($G$9=$G$4,$H$103,IF($G$9=G$5,$H$104,$H$105)))))","v":32.345768205799644},15.69425,2.1188349999999998,3.61E-2,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},"nd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-12"]
["LOC",{"$f":"IF($G$13=J100,K100,IF($G$13=J101,K101,IF($G$13=J102,K102,IF($G$13=J103,K103,IF($G$13=J104,K104,IF($G$13=J105,K105,IF($G$13=J106,K106,K107)))))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-13"]
["DAY",{"$f":"-0.557468415437344+IF($G$13=H112,J112,IF($G$13=H113,J113,IF($G$13=H114,J114,IF($G$13=H115,J115,IF($G$13=H116,J116,IF($G$13=H117,J117,IF($G$13=H118,J118,KW119)))))))","v":-0.55746841543734404},9.8840999999999998E-2,-5.6400779999999999,0,null,null,"Day 20",null,{"$f":"(SQRT(4*B109*B110^2*(K87-B107-B108)+B110^4)+2*B109*(K87-B107-B108)+B110^2)/(2*B109^2)","v":338.82496234317489},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-14"]
["DAY^.5",{"$f":"9.59072860385977+IF($G$13=H112,K112,IF($G$13=H113,K113,IF($G$13=H114,K114,IF($G$13=H115,K115,IF($G$13=H116,K116,IF($G$13=H117,K117,IF($G$13=H118,K118,K119)))))))","v":9.5907286038597697},2.513538,3.8156289999999999,2.0000000000000001E-4,null,null,"Day 30",null,{"$f":"(SQRT(4*B109*B110^2*(K47-B107-B108)+B110^4)+2*B109*(K47-B107-B108)+B110^2)/(2*B109^2)","v":304.33781611253437},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-15"]
[null,null,null,null,null,null,null,null,null,"day","day^.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,"2013-11-16"]
["R-squared",0.81897600000000004,"    Mean dependent var",null,33.492440000000002,null,null,{"$f":"User!$AH$2","v":"Fayetteville"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-17"]
["Adjusted R-squared",0.79503900000000005,"    S.D. dependent var",null,15.622439999999999,null,null,{"$f":"User!$AH$3","v":"Jonesboro"},null,-3.2818443528107402,96.901660294782999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-18"]
["S.E. of regression",6.7521760000000004,"    Sum squared resid",null,5516.6180000000004,null,null,{"$f":"User!$AH$4","v":"Pine_Tree"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-19"]
["F-statistic",34.213799999999999,"    Durbin-Watson stat",null,2.0836199999999998,null,null,{"$f":"User!$AH$5","v":"Winnsboro"},null,-0.54371289692233404,15.6285431545435,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-20"]
["Prob(F-statistic)",0,null,null,null,null,null,{"$f":"User!$AH$6","v":"New_Franklin"},null,0.16131173859422801,-4.9037490865702598,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-21"]
[null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-22"]
[null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},null,0.19057165190571701,-5.7738865695941,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-23"]
[null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},null,"nd","nd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-24"]
[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,"2013-11-25"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-26"]
[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,"2013-11-27"]
[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,"2013-11-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-29"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-11-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-02"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-03"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-04"]
[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,null,null,null,null,"2013-12-05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-08"]
[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,"2013-12-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-12"]
[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,"2013-12-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-15"]
[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,null,null,null,null,"2013-12-16"]
[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,"2013-12-17"]
[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,"2013-12-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-20"]
[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,null,null,null,null,"2013-12-21"]
[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,"2013-12-22"]
[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,"2013-12-23"]
[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,"2013-12-24"]
[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,"2013-12-25"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-26"]
[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,"2013-12-27"]
[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,"2013-12-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-29"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2013-12-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-02"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-03"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-04"]
[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,null,null,null,null,"2014-01-05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-08"]
[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,"2014-01-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-12"]
[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,"2014-01-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-15"]
[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,null,null,null,null,"2014-01-16"]
[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,"2014-01-17"]
[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,"2014-01-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-20"]
[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,null,null,null,null,"2014-01-21"]
[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,"2014-01-22"]
[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,"2014-01-23"]
[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,"2014-01-24"]
[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,"2014-01-25"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-26"]
[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,"2014-01-27"]
[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,"2014-01-28"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-29"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-30"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-01-31"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-01"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-02"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-03"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-04"]
[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,null,null,null,null,"2014-02-05"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-06"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-08"]
[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,"2014-02-09"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-10"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-11"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-12"]
[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,"2014-02-13"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-14"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-15"]
[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,null,null,null,null,"2014-02-16"]
[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,"2014-02-17"]
[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,"2014-02-18"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-19"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-20"]
[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,null,null,null,null,"2014-02-21"]
[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,"2014-02-22"]
[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,"2014-02-23"]
[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,"2014-02-24"]
[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,"2014-02-25"]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014-02-26"]
[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,"2014-02-27"]
[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,"2014-02-28"]

{"sheet":"Machinery","index":5,"n_rows":105,"n_cols":30,"rows_kept":105,"cut":false,"hidden":false,"merged":[[23,28,24,28],[23,29,24,29],[4,0,4,13],[5,0,9,13],[23,3,23,5],[92,4,105,13],[88,4,90,20],[89,2,90,2],[89,3,90,3],[73,24,76,24],[79,23,80,23],[79,24,80,24],[79,25,80,25],[73,25,76,25],[60,22,60,23],[59,3,59,5],[14,3,14,5],[77,23,78,23],[77,24,78,24],[77,25,78,25]]}
[]
[]
[]
[]
[{"$f":"CONCATENATE(\" Machinery Selection for \", 'Main Menu'!D8)","v":" Machinery Selection for Circle C"}]
["The equipment buttons for tractors, tillage, planting, fertilizer application and harvesting equipment, found on the left-hand column of this sheet, allow the producer to choose the quantity, size, purchase price and salvage value for their operation's equipment.  The user may specify annual use hours and fuel use as well as cost allocation across crop enterprise. The user may also specify which tractor to use to power an implement. Cells highlighted in yellow are for the producer to input expected acres for each enterprise. For tractors, \"MFWD\" stands for mechanical front wheel drive and \"2 WD\" denotes two wheel drive, followed by the horse power rating which affects default fuel use. When the tractor selection in highlighted in green/red the tractor hp is low/high for the equipment size selected. John Deere equipment is used as an example, but not endorsed by this research."]
[]
[]
[]
[]
[null,null,null,"Switchgrass"," Miscanthus","E. Sorghum","Total Acres"]
[null,null,"Enter Expected Acres:  ",50,50,50,{"$f":"F12+E12+D12","v":150}]
[]
[]
[null,"Tractor Name","Tractor\nSize"," Prorated Annual Use Hours",null,null,"Acre-Based\nUse Hours","Specified\nUse Hours",null,"Weighted Average\nOperating Cost\n$ per Hour","Capital Recovery\n$ per Hour"]
[null,null,null,"Switchgrass"," Miscanthus","E. Sorghum"]
[]
[null,{"$f":"Implements!C100","v":"JD 5075E"},{"$f":"Implements!D100","v":"MFWD 75"},{"$f":"Implements!C247","v":31.575211358375999},{"$f":"Implements!D247","v":38.227006901855695},{"$f":"Implements!E247","v":21.547885109286153},{"$f":"Implements!F247","v":91.350103369517853},{"$f":"IF(G18=0,0,Implements!H247)","v":600},null,{"$f":"Implements!I247","v":15.518881875041345},{"$f":"Implements!J247","v":11.68557719212291}]
[null,{"$f":"IF(Implements!E100<2,\"No Tractor\",Implements!C101)","v":"JD 6130D"},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!D101)","v":"MFWD 130"},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!C248)","v":3.7145146520146524},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!D248)","v":4.1726257810816625},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!E248)","v":28.947425123895712},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!F248)","v":36.834565556992025},{"$f":"IF(G19=0,0,IF(B19=\"No Tractor\",\" \",Implements!H248))","v":600},null,{"$f":"IF(K19=0,0,IF(B19=\"No Tractor\",\" \",Implements!I248))","v":10.696505978930032},{"$f":"IF(B19=\"No Tractor\",\" \",Implements!J248)","v":13.974113987079793}]
[null,{"$f":"IF(Implements!E100<3,\"No Tractor\",Implements!C102)","v":"JD 6150M"},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!D102)","v":"MFWD 150"},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!C249)","v":0},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!D249)","v":0},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!E249)","v":22.283721180780002},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!F249)","v":22.283721180780002},{"$f":"IF(G20=0,0,IF(B20=\"No Tractor\",\" \",Implements!H249))","v":600},null,{"$f":"IF(K20=0,0,IF(B20=\"No Tractor\",\" \",Implements!I249))","v":12.32751748876413},{"$f":"IF(B20=\"No Tractor\",\" \",Implements!J249)","v":17.746725452436422},null,"  "]
[null,{"$f":"IF(Implements!E100<4,\"No Tractor\",Implements!C103)","v":"JD 6190R"},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!D103)","v":"MFWD 190"},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!C250)","v":4.9457070508003085},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!D250)","v":4.6913407013837434},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!E250)","v":25.154645191409898},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!F250)","v":34.791692943593951},{"$f":"IF(G21=0,0,IF(B21=\"No Tractor\",\" \",Implements!H250))","v":600},null,{"$f":"IF(K21=0,0,IF(B21=\"No Tractor\",\" \",Implements!I250))","v":31.330461692980034},{"$f":"IF(B21=\"No Tractor\",\" \",Implements!J250)","v":41.450393972833538}]
[]
[]
[null,"Tillage & Planting\nImplement/Operation","Tractor \nSelection"," Prorated Annual Use Hours",null,null,"Acre-Based\nUse Hours","Specified\nUse Hours",null,"Fuel Cost \n$ per Hour","Capital Recovery\n$ per Hour"," Total Cost\n$ per Hour","Acres \nper Hour","Total Cost \n$ per Acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Match \nError Checking:\nIf ≥ Req'd HP, True","Tractor Match \nError Checking:\nIf ≤ Req'd HP, True"]
[null,null,null,"Switchgrass"," Miscanthus","E. Sorghum",null,null,null,null,null,null,null,null,null,null,"Switchgrass","Miscanthus","Sorghum","Switchgrass","Miscanthus","Sorghum"]
[]
[null,{"$f":"CONCATENATE(\"Disk 1 — \",Implements!F104,\" ft\")","v":"Disk 1 — 14 ft"},{"$f":"IF(Implements!C104=1,B18,IF(Implements!C104=2,B19,IF(Implements!C104=3,B20,IF(Implements!C104=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!D204)","v":0.77030812324929976},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!G204)","v":0.51353874883286643},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!J204)","v":7.7030812324929974},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!K204)","v":8.9869281045751634},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!M204)","v":200},null,{"$f":"IF(C27=\"No Tractor\",\" \",Implements!BR138)","v":11.457599999999999},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!BT138)","v":13.172046200788703},{"$f":"IF(C27=\"No Tractor\",\" \",SUM(Implements!BQ138:BT138))","v":32.174716228799909},{"$f":"IF(C27=\"No Tractor\",\" \",Implements!AG138)","v":6.4909090909090903},{"$f":"IF(C27=\"No Tractor\",\" \",L27/M27)","v":4.9568890548571289},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H27*T27),D27),0)","v":0.77030812324929976},{"$f":"IFERROR(IF($AD$15=TRUE,(H27*U27),E27),0)","v":0.51353874883286643},{"$f":"IFERROR(IF($AD$15=TRUE,(H27*V27),F27),0)","v":7.7030812324929974},{"$f":"IFERROR(D27/G27,0)","v":8.5714285714285715E-2},{"$f":"IFERROR(E27/G27,0)","v":5.7142857142857134E-2},{"$f":"IFERROR(F27/G27,0)","v":0.85714285714285721},null,null,null,null,null,null,{"$f":"Implements!AI104","v":true},{"$f":"Implements!AJ104","v":true}]
[null,{"$f":"CONCATENATE(\"Disk 2 — \",Implements!F105,\" ft\")","v":"Disk 2 — 24 ft"},{"$f":"IF(Implements!C105=1,B18,IF(Implements!C105=2,B19,IF(Implements!C105=3,B20,IF(Implements!C105=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!D205)","v":0.44934640522875818},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!G205)","v":0.29956427015250542},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!J205)","v":4.4934640522875817},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!K205)","v":5.242374727668845},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!M205)","v":200},null,{"$f":"IF(C28=\"No Tractor\",\" \",Implements!BR139)","v":20.732799999999997},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!BT139)","v":22.44886342474048},{"$f":"IF(C28=\"No Tractor\",\" \",SUM(Implements!BQ139:BT139))","v":54.577954274413678},{"$f":"IF(C28=\"No Tractor\",\" \",Implements!AG139)","v":11.127272727272727},{"$f":"IF(C28=\"No Tractor\",\" \",L28/M28)","v":4.9048815115894646},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H28*T28),D28),0)","v":0.44934640522875818},{"$f":"IFERROR(IF($AD$15=TRUE,(H28*U28),E28),0)","v":0.29956427015250542},{"$f":"IFERROR(IF($AD$15=TRUE,(H28*V28),F28),0)","v":4.4934640522875817},{"$f":"IFERROR(D28/G28,0)","v":8.5714285714285715E-2},{"$f":"IFERROR(E28/G28,0)","v":5.7142857142857141E-2},{"$f":"IFERROR(F28/G28,0)","v":0.85714285714285721},null,null,null,null,null,null,{"$f":"Implements!AI105","v":true},{"$f":"Implements!AJ105","v":true}]
[]
[null,{"$f":"CONCATENATE(Implements!B106,\" 1 — \",Implements!F106,\" ft\")","v":"No-Till Grain Drill 1 — 12 ft"},{"$f":"IF(Implements!C106=1,B18,IF(Implements!C106=2,B19,IF(Implements!C106=3,B20,IF(Implements!C106=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C30=\"No Tractor\",\" \",Implements!D206)","v":0.98214285714285721},{"$f":"IF(C30=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C30=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C30=\"No Tractor\",\" \",Implements!K206)","v":0.98214285714285721},{"$f":"IF(C30=\"No Tractor\",\" \",Implements!M206)","v":150},null,{"$f":"IF(C30=\"No Tractor\",\" \",Implements!BR140)","v":14.185599999999999},{"$f":"IF(C30=\"No Tractor\",\" \",Implements!BT140)","v":21.707583716764837},{"$f":"IF(C30=\"No Tractor\",\" \",SUM(Implements!BQ140:BT140))","v":51.060148002479124},{"$f":"IF(C30=\"No Tractor\",\" \",Implements!AG140)","v":5.0909090909090908},{"$f":"IF(C30=\"No Tractor\",\" \",L30/M30)","v":10.0296719290584},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H30*T30),D30),0)","v":0.98214285714285721},{"$f":"IFERROR(IF($AD$15=TRUE,(H30*U30),E30),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H30*V30),F30),0)","v":"N/A"},{"$f":"IFERROR(D30/G30,0)","v":1},{"$f":"IFERROR(E30/G30,0)","v":0},{"$f":"IFERROR(F30/G30,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI106","v":true},{"$f":"Implements!AJ106","v":true}]
[null,{"$f":"CONCATENATE(Implements!B107,\" 2 — \",Implements!F107,\" ft\")","v":"Grain Drill 2 — 12 ft"},{"$f":"IF(Implements!C107=1,B18,IF(Implements!C107=2,B19,IF(Implements!C107=3,B20,IF(Implements!C107=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C31=\"No Tractor\",\" \",Implements!D207)","v":0.98214285714285721},{"$f":"IF(C31=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C31=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C31=\"No Tractor\",\" \",Implements!K207)","v":0.98214285714285721},{"$f":"IF(C31=\"No Tractor\",\" \",Implements!M207)","v":150},null,{"$f":"IF(C31=\"No Tractor\",\" \",Implements!BR141)","v":16.367999999999999},{"$f":"IF(C31=\"No Tractor\",\" \",Implements!BT141)","v":14.943150903669412},{"$f":"IF(C31=\"No Tractor\",\" \",SUM(Implements!BQ141:BT141))","v":42.788115189383696},{"$f":"IF(C31=\"No Tractor\",\" \",Implements!AG141)","v":5.0909090909090908},{"$f":"IF(C31=\"No Tractor\",\" \",L31/M31)","v":8.4048083407717975},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H31*T31),D31),0)","v":0.98214285714285721},{"$f":"IFERROR(IF($AD$15=TRUE,(H31*U31),E31),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H31*V31),F31),0)","v":"N/A"},{"$f":"IFERROR(D31/G31,0)","v":1},{"$f":"IFERROR(E31/G31,0)","v":0},{"$f":"IFERROR(F31/G31,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI107","v":true},{"$f":"Implements!AJ107","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Veggie Planter 1 — \",Implements!F108)","v":"Veggie Planter 1 — 4 Row"},{"$f":"IF(Implements!C108=1,B18,IF(Implements!C108=2,B19,IF(Implements!C108=3,B20,IF(Implements!C108=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C33=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C33=\"No Tractor\",\" \",Implements!G208)","v":2.2916666666666661},{"$f":"IF(C33=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C33=\"No Tractor\",\" \",Implements!K208)","v":2.2916666666666661},{"$f":"IF(C33=\"No Tractor\",\" \",Implements!M208)","v":150},null,{"$f":"IF(C33=\"No Tractor\",\" \",Implements!BR142)","v":8.1839999999999993},{"$f":"IF(C33=\"No Tractor\",\" \",Implements!BT142)","v":8.630854937639409},{"$f":"IF(C33=\"No Tractor\",\" \",SUM(Implements!BQ142:BT142))","v":24.480329937639407},{"$f":"IF(C33=\"No Tractor\",\" \",Implements!AG142)","v":1.4545454545454548},{"$f":"IF(C33=\"No Tractor\",\" \",L33/M33)","v":16.830226832127089},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H33*T33),D33),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H33*U33),E33),0)","v":2.2916666666666661},{"$f":"IFERROR(IF($AD$15=TRUE,(H33*V33),F33),0)","v":"N/A"},{"$f":"IFERROR(D33/G33,0)","v":0},{"$f":"IFERROR(E33/G33,0)","v":1},{"$f":"IFERROR(F33/G33,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI108","v":true},{"$f":"Implements!AJ108","v":true}]
[null,{"$f":"CONCATENATE(\"Veggie Planter 2 — \",Implements!F109)","v":"Veggie Planter 2 — 8 Row"},{"$f":"IF(Implements!C109=1,B18,IF(Implements!C109=2,B19,IF(Implements!C109=3,B20,IF(Implements!C109=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C34=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C34=\"No Tractor\",\" \",Implements!G209)","v":1.2276785714285712},{"$f":"IF(C34=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C34=\"No Tractor\",\" \",Implements!K209)","v":1.2276785714285712},{"$f":"IF(C34=\"No Tractor\",\" \",Implements!M209)","v":150},null,{"$f":"IF(C34=\"No Tractor\",\" \",Implements!BR143)","v":20.732799999999997},{"$f":"IF(C34=\"No Tractor\",\" \",Implements!BT143)","v":17.596685810321649},{"$f":"IF(C34=\"No Tractor\",\" \",SUM(Implements!BQ143:BT143))","v":46.048893846035931},{"$f":"IF(C34=\"No Tractor\",\" \",Implements!AG143)","v":2.7151515151515153},{"$f":"IF(C34=\"No Tractor\",\" \",L34/M34)","v":16.959972063830197},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H34*T34),D34),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H34*U34),E34),0)","v":1.2276785714285712},{"$f":"IFERROR(IF($AD$15=TRUE,(H34*V34),F34),0)","v":"N/A"},{"$f":"IFERROR(D34/G34,0)","v":0},{"$f":"IFERROR(E34/G34,0)","v":1},{"$f":"IFERROR(F34/G34,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI109","v":true},{"$f":"Implements!AJ109","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Cultipacker 1 — \",Implements!F110,\" ft\")","v":"Cultipacker 1 — 12 ft"},{"$f":"IF(Implements!C110=1,B18,IF(Implements!C110=2,B19,IF(Implements!C110=3,B20,IF(Implements!C110=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!D210)","v":0.62217194570135759},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!G210)","v":0.41478129713423839},{"$f":"IF(C36=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!K210)","v":1.0369532428355961},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!M210)","v":300},null,{"$f":"IF(C36=\"No Tractor\",\" \",Implements!BR144)","v":14.185599999999999},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!BT144)","v":7.9495326704613385},{"$f":"IF(C36=\"No Tractor\",\" \",SUM(Implements!BQ144:BT144))","v":26.54915077000885},{"$f":"IF(C36=\"No Tractor\",\" \",Implements!AG144)","v":8.0363636363636353},{"$f":"IF(C36=\"No Tractor\",\" \",L36/M36)","v":3.3036273582590203},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H36*T36),D36),0)","v":0.62217194570135759},{"$f":"IFERROR(IF($AD$15=TRUE,(H36*U36),E36),0)","v":0.41478129713423839},{"$f":"IFERROR(IF($AD$15=TRUE,(H36*V36),F36),0)","v":"N/A"},{"$f":"IFERROR(D36/G36,0)","v":0.6},{"$f":"IFERROR(E36/G36,0)","v":0.39999999999999997},{"$f":"IFERROR(F36/G36,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI110","v":true},{"$f":"Implements!AJ110","v":true}]
[null,{"$f":"CONCATENATE(\"Cultipacker 2 — \",Implements!F111,\" ft\")","v":"Cultipacker 2 — 20 ft"},{"$f":"IF(Implements!C111=1,B18,IF(Implements!C111=2,B19,IF(Implements!C111=3,B20,IF(Implements!C111=4,B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!D211)","v":0.37330316742081449},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!G211)","v":0.24886877828054299},{"$f":"IF(C37=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!K211)","v":0.62217194570135748},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!M211)","v":300},null,{"$f":"IF(C37=\"No Tractor\",\" \",Implements!BR145)","v":16.367999999999999},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!BT145)","v":12.648691812409638},{"$f":"IF(C37=\"No Tractor\",\" \",SUM(Implements!BQ145:BT145))","v":34.902302672138148},{"$f":"IF(C37=\"No Tractor\",\" \",Implements!AG145)","v":13.393939393939394},{"$f":"IF(C37=\"No Tractor\",\" \",L37/M37)","v":2.6058280275578256},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H37*T37),D37),0)","v":0.37330316742081449},{"$f":"IFERROR(IF($AD$15=TRUE,(H37*U37),E37),0)","v":0.24886877828054299},{"$f":"IFERROR(IF($AD$15=TRUE,(H37*V37),F37),0)","v":"N/A"},{"$f":"IFERROR(D37/G37,0)","v":0.6},{"$f":"IFERROR(E37/G37,0)","v":0.4},{"$f":"IFERROR(F37/G37,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI111","v":true},{"$f":"Implements!AJ111","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Field Cultivator 1 — \",Implements!F112,\" ft\")","v":"Field Cultivator 1 — 12 ft"},{"$f":"IF(Implements!C112=1,B18,IF(Implements!C112=2,B19,IF(Implements!C112=3,B20,IF(Implements!C112=4,B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(C39=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C39=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C39=\"No Tractor\",\" \",Implements!J212)","v":5.7773109243697478},{"$f":"IF(C39=\"No Tractor\",\" \",Implements!K212)","v":5.7773109243697478},{"$f":"IF(C39=\"No Tractor\",\" \",Implements!M212)","v":100},null,{"$f":"IF(C39=\"No Tractor\",\" \",Implements!BR146)","v":16.367999999999999},{"$f":"IF(C39=\"No Tractor\",\" \",Implements!BT146)","v":13.63754440492229},{"$f":"IF(C39=\"No Tractor\",\" \",SUM(Implements!BQ146:BT146))","v":36.661846925930689},{"$f":"IF(C39=\"No Tractor\",\" \",Implements!AG146)","v":8.6545454545454543},{"$f":"IF(C39=\"No Tractor\",\" \",L39/M39)","v":4.2361377750550169},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H39*T39),D39),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H39*U39),E39),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H39*V39),F39),0)","v":5.7773109243697478},{"$f":"IFERROR(D39/G39,0)","v":0},{"$f":"IFERROR(E39/G39,0)","v":0},{"$f":"IFERROR(F39/G39,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI112","v":true},{"$f":"Implements!AJ112","v":true}]
[null,{"$f":"CONCATENATE(\"Field Cultivator 2 — \",Implements!F113,\" ft\")","v":"Field Cultivator 2 — 24 ft"},{"$f":"IF(Implements!C113=1,B18,IF(Implements!C113=2,B19,IF(Implements!C113=3,B20,IF(Implements!C113=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C40=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C40=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C40=\"No Tractor\",\" \",Implements!J213)","v":2.8886554621848739},{"$f":"IF(C40=\"No Tractor\",\" \",Implements!K213)","v":2.8886554621848739},{"$f":"IF(C40=\"No Tractor\",\" \",Implements!M213)","v":100},null,{"$f":"IF(C40=\"No Tractor\",\" \",Implements!BR147)","v":20.732799999999997},{"$f":"IF(C40=\"No Tractor\",\" \",Implements!BT147)","v":23.602053431149535},{"$f":"IF(C40=\"No Tractor\",\" \",SUM(Implements!BQ147:BT147))","v":54.636904691653733},{"$f":"IF(C40=\"No Tractor\",\" \",Implements!AG147)","v":17.309090909090909},{"$f":"IF(C40=\"No Tractor\",\" \",L40/M40)","v":3.1565438634883987},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H40*T40),D40),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H40*U40),E40),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H40*V40),F40),0)","v":2.8886554621848739},{"$f":"IFERROR(D40/G40,0)","v":0},{"$f":"IFERROR(E40/G40,0)","v":0},{"$f":"IFERROR(F40/G40,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI113","v":true},{"$f":"Implements!AJ113","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Chisel Plow 1 — \",Implements!F114,\" ft\")","v":"Chisel Plow 1 — 10 ft"},{"$f":"IF(Implements!C114=1,B18,IF(Implements!C114=2,B19,IF(Implements!C114=3,B20,IF(Implements!C114=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C42=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C42=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C42=\"No Tractor\",\" \",Implements!J214)","v":9.7058823529411775},{"$f":"IF(C42=\"No Tractor\",\" \",Implements!K214)","v":11.323529411764707},{"$f":"IF(C42=\"No Tractor\",\" \",Implements!M214)","v":150},null,{"$f":"IF(C42=\"No Tractor\",\" \",Implements!BR148)","v":20.732799999999997},{"$f":"IF(C42=\"No Tractor\",\" \",Implements!BT148)","v":12.273086837321763},{"$f":"IF(C42=\"No Tractor\",\" \",SUM(Implements!BQ148:BT148))","v":40.101475072615884},{"$f":"IF(C42=\"No Tractor\",\" \",Implements!AG148)","v":5.1515151515151514},{"$f":"IF(C42=\"No Tractor\",\" \",L42/M42)","v":7.7844039846842596},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H42*T42),D42),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H42*U42),E42),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H42*V42),F42),0)","v":9.7058823529411775},{"$f":"IFERROR(D42/G42,0)","v":0},{"$f":"IFERROR(E42/G42,0)","v":0},{"$f":"IFERROR(F42/G42,0)","v":0.85714285714285721},null,null,null,null,null,null,{"$f":"Implements!AI114","v":true},{"$f":"Implements!AJ114","v":true}]
[null,{"$f":"CONCATENATE(\"Chisel Plow 2 — \",Implements!F115,\" ft\")","v":"Chisel Plow 2 — 16 ft"},{"$f":"IF(Implements!C115=1,B18,IF(Implements!C115=2,B19,IF(Implements!C115=3,B20,IF(Implements!C115=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C43=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C43=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C43=\"No Tractor\",\" \",Implements!J215)","v":6.0661764705882355},{"$f":"IF(C43=\"No Tractor\",\" \",Implements!K215)","v":7.0772058823529411},{"$f":"IF(C43=\"No Tractor\",\" \",Implements!M215)","v":150},null,{"$f":"IF(C43=\"No Tractor\",\" \",Implements!BR149)","v":14.185599999999999},{"$f":"IF(C43=\"No Tractor\",\" \",Implements!BT149)","v":14.151387858346581},{"$f":"IF(C43=\"No Tractor\",\" \",SUM(Implements!BQ149:BT149))","v":36.527980505405402},{"$f":"IF(C43=\"No Tractor\",\" \",Implements!AG149)","v":8.2424242424242422},{"$f":"IF(C43=\"No Tractor\",\" \",L43/M43)","v":4.43170351719992},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H43*T43),D43),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H43*U43),E43),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H43*V43),F43),0)","v":6.0661764705882355},{"$f":"IFERROR(D43/G43,0)","v":0},{"$f":"IFERROR(E43/G43,0)","v":0},{"$f":"IFERROR(F43/G43,0)","v":0.85714285714285721},null,null,null,null,null,null,{"$f":"Implements!AI115","v":true},{"$f":"Implements!AJ115","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Row Conditioner 1 — \",Implements!F116,\" ft\")","v":"Row Conditioner 1 — 13 ft"},{"$f":"IF(Implements!C116=1,B18,IF(Implements!C116=2,B19,IF(Implements!C116=3,B20,IF(Implements!C116=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C45=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C45=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C45=\"No Tractor\",\" \",Implements!J216)","v":8.8141025641025639},{"$f":"IF(C45=\"No Tractor\",\" \",Implements!K216)","v":8.8141025641025639},{"$f":"IF(C45=\"No Tractor\",\" \",Implements!M216)","v":100},null,{"$f":"IF(C45=\"No Tractor\",\" \",Implements!BR150)","v":14.185599999999999},{"$f":"IF(C45=\"No Tractor\",\" \",Implements!BT150)","v":10.011276289627782},{"$f":"IF(C45=\"No Tractor\",\" \",SUM(Implements!BQ150:BT150))","v":29.133735263986758},{"$f":"IF(C45=\"No Tractor\",\" \",Implements!AG150)","v":5.672727272727272},{"$f":"IF(C45=\"No Tractor\",\" \",L45/M45)","v":5.1357546138438197},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H45*T45),D45),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H45*U45),E45),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H45*V45),F45),0)","v":8.8141025641025639},{"$f":"IFERROR(D45/G45,0)","v":0},{"$f":"IFERROR(E45/G45,0)","v":0},{"$f":"IFERROR(F45/G45,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI116","v":true},{"$f":"Implements!AJ116","v":true}]
[null,{"$f":"CONCATENATE(\"Row Conditioner 2 — \",Implements!F117,\" ft\")","v":"Row Conditioner 2 — 21 ft"},{"$f":"IF(Implements!C117=1,B18,IF(Implements!C117=2,B19,IF(Implements!C117=3,B20,IF(Implements!C117=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C46=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C46=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C46=\"No Tractor\",\" \",Implements!J217)","v":5.4563492063492074},{"$f":"IF(C46=\"No Tractor\",\" \",Implements!K217)","v":5.4563492063492074},{"$f":"IF(C46=\"No Tractor\",\" \",Implements!M217)","v":100},null,{"$f":"IF(C46=\"No Tractor\",\" \",Implements!BR151)","v":20.732799999999997},{"$f":"IF(C46=\"No Tractor\",\" \",Implements!BT151)","v":15.333919392222107},{"$f":"IF(C46=\"No Tractor\",\" \",SUM(Implements!BQ151:BT151))","v":42.00114399539671},{"$f":"IF(C46=\"No Tractor\",\" \",Implements!AG151)","v":9.1636363636363622},{"$f":"IF(C46=\"No Tractor\",\" \",L46/M46)","v":4.5834581741008318},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H46*T46),D46),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H46*U46),E46),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H46*V46),F46),0)","v":5.4563492063492074},{"$f":"IFERROR(D46/G46,0)","v":0},{"$f":"IFERROR(E46/G46,0)","v":0},{"$f":"IFERROR(F46/G46,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI117","v":true},{"$f":"Implements!AJ117","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Disk Bedder 1 — \",Implements!F118)","v":"Disk Bedder 1 — 4R-38"},{"$f":"IF(Implements!C118=1,B18,IF(Implements!C118=2,B19,IF(Implements!C118=3,B20,IF(Implements!C118=4,B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(C48=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C48=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C48=\"No Tractor\",\" \",Implements!J218)","v":7.3818897637795269},{"$f":"IF(C48=\"No Tractor\",\" \",Implements!K218)","v":7.3818897637795269},{"$f":"IF(C48=\"No Tractor\",\" \",Implements!M218)","v":160},null,{"$f":"IF(C48=\"No Tractor\",\" \",Implements!BR152)","v":16.367999999999999},{"$f":"IF(C48=\"No Tractor\",\" \",Implements!BT152)","v":11.362876423596699},{"$f":"IF(C48=\"No Tractor\",\" \",SUM(Implements!BQ152:BT152))","v":33.453526029895912},{"$f":"IF(C48=\"No Tractor\",\" \",Implements!AG152)","v":6.7733333333333343},{"$f":"IF(C48=\"No Tractor\",\" \",L48/M48)","v":4.9390048272484117},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H48*T48),D48),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H48*U48),E48),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H48*V48),F48),0)","v":7.3818897637795269},{"$f":"IFERROR(D48/G48,0)","v":0},{"$f":"IFERROR(E48/G48,0)","v":0},{"$f":"IFERROR(F48/G48,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI118","v":true},{"$f":"Implements!AJ118","v":true}]
[null,{"$f":"CONCATENATE(\"Disk Bedder 2 — \",Implements!F119)","v":"Disk Bedder 2 — 6R-30"},{"$f":"IF(Implements!C119=1,B18,IF(Implements!C119=2,B19,IF(Implements!C119=3,B20,IF(Implements!C119=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C49=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C49=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C49=\"No Tractor\",\" \",Implements!J219)","v":6.2499999999999982},{"$f":"IF(C49=\"No Tractor\",\" \",Implements!K219)","v":6.2499999999999982},{"$f":"IF(C49=\"No Tractor\",\" \",Implements!M219)","v":160},null,{"$f":"IF(C49=\"No Tractor\",\" \",Implements!BR153)","v":20.732799999999997},{"$f":"IF(C49=\"No Tractor\",\" \",Implements!BT153)","v":14.437507157398644},{"$f":"IF(C49=\"No Tractor\",\" \",SUM(Implements!BQ153:BT153))","v":41.781557157398638},{"$f":"IF(C49=\"No Tractor\",\" \",Implements!AG153)","v":8.0000000000000018},{"$f":"IF(C49=\"No Tractor\",\" \",L49/M49)","v":5.2226946446748288},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H49*T49),D49),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H49*U49),E49),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H49*V49),F49),0)","v":6.2499999999999982},{"$f":"IFERROR(D49/G49,0)","v":0},{"$f":"IFERROR(E49/G49,0)","v":0},{"$f":"IFERROR(F49/G49,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI119","v":true},{"$f":"Implements!AJ119","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Para-Till 1 — \",Implements!F120)","v":"Para-Till 1 — 2 Shank"},{"$f":"IF(Implements!C120=1,B18,IF(Implements!C120=2,B19,IF(Implements!C120=3,B20,IF(Implements!C120=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C51=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C51=\"No Tractor\",\" \",Implements!G220)","v":0},{"$f":"IF(C51=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C51=\"No Tractor\",\" \",Implements!K220)","v":0},{"$f":"IF(C51=\"No Tractor\",\" \",Implements!M220)","v":100},null,{"$f":"IF(C51=\"No Tractor\",\" \",Implements!BR154)","v":8.1839999999999993},{"$f":"IF(C51=\"No Tractor\",\" \",Implements!BT154)","v":3.6132366841474686},{"$f":"IF(C51=\"No Tractor\",\" \",SUM(Implements!BQ154:BT154))","v":17.023620507676881},{"$f":"IF(C51=\"No Tractor\",\" \",Implements!AG154)","v":2.4727272727272727},{"$f":"IF(C51=\"No Tractor\",\" \",L51/M51)","v":6.8845524111928569},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H51*T51),D51),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H51*U51),E51),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H51*V51),F51),0)","v":"N/A"},{"$f":"IFERROR(D51/G51,0)","v":0},{"$f":"IFERROR(E51/G51,0)","v":0},{"$f":"IFERROR(F51/G51,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI120","v":true},{"$f":"Implements!AJ120","v":true}]
[null,{"$f":"CONCATENATE(\"Para-Till 2 — \",Implements!F121)","v":"Para-Till 2 — 3 Shank"},{"$f":"IF(Implements!C121=1,B18,IF(Implements!C121=2,B19,IF(Implements!C121=3,B20,IF(Implements!C121=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C52=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C52=\"No Tractor\",\" \",Implements!G221)","v":0},{"$f":"IF(C52=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C52=\"No Tractor\",\" \",Implements!K221)","v":0},{"$f":"IF(C52=\"No Tractor\",\" \",Implements!M221)","v":100},null,{"$f":"IF(C52=\"No Tractor\",\" \",Implements!BR155)","v":20.732799999999997},{"$f":"IF(C52=\"No Tractor\",\" \",Implements!BT155)","v":11.833280433113181},{"$f":"IF(C52=\"No Tractor\",\" \",SUM(Implements!BQ155:BT155))","v":40.346102491936705},{"$f":"IF(C52=\"No Tractor\",\" \",Implements!AG155)","v":3.0909090909090913},{"$f":"IF(C52=\"No Tractor\",\" \",L52/M52)","v":13.053150806214814},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H52*T52),D52),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H52*U52),E52),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H52*V52),F52),0)","v":"N/A"},{"$f":"IFERROR(D52/G52,0)","v":0},{"$f":"IFERROR(E52/G52,0)","v":0},{"$f":"IFERROR(F52/G52,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI121","v":true},{"$f":"Implements!AJ121","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Row Planter 1 — \",Implements!F122)","v":"Row Planter 1 — 4R-30"},{"$f":"IF(Implements!C122=1,B18,IF(Implements!C122=2,B19,IF(Implements!C122=3,B20,IF(Implements!C122=4,B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(C54=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C54=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C54=\"No Tractor\",\" \",Implements!J222)","v":11.538461538461537},{"$f":"IF(C54=\"No Tractor\",\" \",Implements!K222)","v":11.538461538461537},{"$f":"IF(C54=\"No Tractor\",\" \",Implements!M222)","v":150},null,{"$f":"IF(C54=\"No Tractor\",\" \",Implements!BR156)","v":14.185599999999999},{"$f":"IF(C54=\"No Tractor\",\" \",Implements!BT156)","v":8.1456799756786165},{"$f":"IF(C54=\"No Tractor\",\" \",SUM(Implements!BQ156:BT156))","v":28.390895360294003},{"$f":"IF(C54=\"No Tractor\",\" \",Implements!AG156)","v":4.3333333333333339},{"$f":"IF(C54=\"No Tractor\",\" \",L54/M54)","v":6.5517450831447688},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H54*T54),D54),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H54*U54),E54),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H54*V54),F54),0)","v":11.538461538461537},{"$f":"IFERROR(D54/G54,0)","v":0},{"$f":"IFERROR(E54/G54,0)","v":0},{"$f":"IFERROR(F54/G54,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI122","v":true},{"$f":"Implements!AJ122","v":true}]
[null,{"$f":"CONCATENATE(\"Row Planter 2 — \",Implements!F123)","v":"Row Planter 2 — 6R-30"},{"$f":"IF(Implements!C123=1,B18,IF(Implements!C123=2,B19,IF(Implements!C123=3,B20,IF(Implements!C123=4,B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(C55=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C55=\"No Tractor\",\" \",\"N/A\")","v":"N/A"},{"$f":"IF(C55=\"No Tractor\",\" \",Implements!J223)","v":7.6923076923076898},{"$f":"IF(C55=\"No Tractor\",\" \",Implements!K223)","v":7.6923076923076898},{"$f":"IF(C55=\"No Tractor\",\" \",Implements!M223)","v":150},null,{"$f":"IF(C55=\"No Tractor\",\" \",Implements!BR157)","v":16.367999999999999},{"$f":"IF(C55=\"No Tractor\",\" \",Implements!BT157)","v":16.188840509840389},{"$f":"IF(C55=\"No Tractor\",\" \",SUM(Implements!BQ157:BT157))","v":44.342417432917316},{"$f":"IF(C55=\"No Tractor\",\" \",Implements!AG157)","v":6.5000000000000018},{"$f":"IF(C55=\"No Tractor\",\" \",L55/M55)","v":6.82191037429497},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H55*T55),D55),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H55*U55),E55),0)","v":"N/A"},{"$f":"IFERROR(IF($AD$15=TRUE,(H55*V55),F55),0)","v":7.6923076923076898},{"$f":"IFERROR(D55/G55,0)","v":0},{"$f":"IFERROR(E55/G55,0)","v":0},{"$f":"IFERROR(F55/G55,0)","v":1},null,null,null,null,null,null,{"$f":"Implements!AI123","v":true},{"$f":"Implements!AJ123","v":true}]
[]
[null,{"$f":"CONCATENATE(\"Fertilizer/Lime Application — \",Implements!F134,\" ft\")","v":"Fertilizer/Lime Application — 40 ft"},{"$f":"IF(Implements!C134=1,B18,IF(Implements!C134=2,B19,IF(Implements!C134=3,B20,IF(Implements!C134=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!D224)","v":0.21045918367346941},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!G224)","v":0.14030612244897961},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!J224)","v":2.1045918367346941},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!K224)","v":2.4553571428571432},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!M224)","v":800},null,{"$f":"IF(C57=\"No Tractor\",\" \",Implements!BR158)","v":8.1839999999999993},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!BT158)","v":9.9254935337775017},{"$f":"IF(C57=\"No Tractor\",\" \",SUM(Implements!BQ158:BR158))","v":8.5733494897959179},{"$f":"IF(C57=\"No Tractor\",\" \",Implements!AG158)","v":23.757575757575754},{"$f":"IF(C57=\"No Tractor\",\" \",L57/M57)","v":0.36086802699396087},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H57*T57),D57),0)","v":0.21045918367346941},{"$f":"IFERROR(IF($AD$15=TRUE,(H57*U57),E57),0)","v":0.14030612244897961},{"$f":"IFERROR(IF($AD$15=TRUE,(H57*V57),F57),0)","v":2.1045918367346941},{"$f":"IFERROR(D57/G57,0)","v":8.5714285714285715E-2},{"$f":"IFERROR(E57/G57,0)","v":5.7142857142857141E-2},{"$f":"IFERROR(F57/G57,0)","v":0.8571428571428571},null,null,null,null,null,null,{"$f":"Implements!AI134","v":false},{"$f":"Implements!AJ134","v":true}]
[]
[]
[null,"Harvesting\nImplement/Operation","Tractor \nSelection"," Prorated Annual Use Hours",null,null,"Acre-Based\nUse Hours","Specified\nUse Hours",null,"Fuel Cost \n$ per Hour","Capital Recovery\n$ per Hour"," Total Cost\n$ per Hour","Acres \nper Hour","Total Cost \n$ per Acre"]
[null,null,null,"Switchgrass"," Miscanthus","E. Sorghum",null,null,null,null,null,null,null,null,null,null,"Switchgrass","Miscanthus","Sorghum","Switchgrass","Miscanthus","Sorghum"]
[]
[null,{"$f":"CONCATENATE(Implements!B124,\" (Yr 2) — \",Implements!F124,\" ft\")","v":"Disk Mower Conditioner (Yr 2) — 9 ft"},{"$f":"IF(Implements!C124=1,B18,IF(Implements!C124=2,B19,IF(Implements!C124=3,B20,IF(Implements!C124=4,B21,IF(Implements!C124=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!E225)","v":6.1639626352015737},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!H225)","v":8.8244087164496428},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!J225)","v":12.06140350877193},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!K225)","v":27.049774860423149},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!M225)","v":200},null,{"$f":"IF(C63=\"No Tractor\",\" \",Implements!$BZ179)","v":4.0919999999999996},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!$CB179)","v":8.8580479125162448},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!CC179)","v":31.163147912516244},{"$f":"IF(C63=\"No Tractor\",\" \",Implements!$AQ179)","v":8.2181818181818187},{"$f":"IF(C63=\"No Tractor\",\" \",L63/M63)","v":3.79197596280618},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H63*T63),D63),0)","v":6.1639626352015737},{"$f":"IFERROR(IF($AD$15=TRUE,(H63*U63),E63),0)","v":8.8244087164496428},{"$f":"IFERROR(IF($AD$15=TRUE,(H63*V63),F63),0)","v":12.06140350877193},{"$f":"IFERROR(D63/G63,0)","v":0.22787482213835877},{"$f":"IFERROR(E63/G63,0)","v":0.3262285457821219},{"$f":"IFERROR(F63/G63,0)","v":0.44589663207951924},null,null,null,null,null,null,{"$f":"IF(C63=\"N/A\",TRUE,Implements!AI124)","v":false},{"$f":"IF(C63=\"N/A\",TRUE,Implements!AJ124)","v":false}]
[null,{"$f":"CONCATENATE(Implements!B124,\" (Yr 3+)\")","v":"Disk Mower Conditioner (Yr 3+)"}]
[null,{"$f":"CONCATENATE(Implements!B125,\" (Yr 2) — \",Implements!F125,\" ft\")","v":"SP Mower Conditioner  — 235 hp (Yr 2) — 13 ft"},{"$f":"IF(Implements!C125=1,B18,IF(Implements!C125=2,B19,IF(Implements!C125=3,B20,IF(Implements!C125=4,B21,IF(C112=0,\"N/A\")))))","v":"N/A"},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!E227)","v":4.2673587474472434},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!H227)","v":6.109206034465136},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!J227)","v":8.3502024291497978},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!K227)","v":18.726767211062175},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!M227)","v":600},null,{"$f":"IF(C65=\"No Tractor\",\" \",Implements!$BZ181)","v":12.8216},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!$CB181)","v":12.002233228765206},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!CC181)","v":42.571997228765206},{"$f":"IF(C65=\"No Tractor\",\" \",Implements!$AQ181)","v":11.87070707070707},{"$f":"IF(C65=\"No Tractor\",\" \",L65/M65)","v":3.5863067781209628},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H65*T65),D65),0)","v":4.2673587474472434},{"$f":"IFERROR(IF($AD$15=TRUE,(H65*U65),E65),0)","v":6.109206034465136},{"$f":"IFERROR(IF($AD$15=TRUE,(H65*V65),F65),0)","v":8.3502024291497978},{"$f":"IFERROR(D65/G65,0)","v":0.22787482213835886},{"$f":"IFERROR(E65/G65,0)","v":0.3262285457821219},{"$f":"IFERROR(F65/G65,0)","v":0.44589663207951941},null,null,null,null,null,null,{"$f":"IF(C65=\"N/A\",TRUE,Implements!AI125)","v":true},{"$f":"IF(C65=\"N/A\",TRUE,Implements!AJ125)","v":true}]
[null,{"$f":"CONCATENATE(Implements!B125,\" (Yr 3+)\")","v":"SP Mower Conditioner  — 235 hp (Yr 3+)"}]
[]
[null,{"$f":"CONCATENATE(\"Hay Rake 1 (Yr 2) — \",Implements!F126,\" ft\")","v":"Hay Rake 1 (Yr 2) — 17 ft"},{"$f":"IF(Implements!C126=1,B18,IF(Implements!C126=2,B19,IF(Implements!C126=3,B20,IF(Implements!C126=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!E229)","v":0},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!H229)","v":0},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!J229)","v":0},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!K229)","v":0},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!M229)","v":200},null,{"$f":"IF(C68=\"No Tractor\",\" \",Implements!BZ183)","v":8.1839999999999993},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!CB183)","v":8.2984421330577547},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!CC183)","v":33.264562133057751},{"$f":"IF(C68=\"No Tractor\",\" \",Implements!AQ183)","v":9.8909090909090907},{"$f":"IF(C68=\"No Tractor\",\" \",L68/M68)","v":3.3631450685995889},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H68*T68),D68),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H68*U68),E68),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H68*V68),F68),0)","v":0},{"$f":"IFERROR(D68/G68,0)","v":0},{"$f":"IFERROR(E68/G68,0)","v":0},{"$f":"IFERROR(F68/G68,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI126","v":true},{"$f":"Implements!AJ126","v":true}]
[null,{"$f":"CONCATENATE(\"Hay Rake 1 (Yr 3+)\")","v":"Hay Rake 1 (Yr 3+)"}]
[null,{"$f":"CONCATENATE(\"Hay Rake 2 (Yr 2) — \",Implements!F127,\" ft\")","v":"Hay Rake 2 (Yr 2) — 17 ft"},{"$f":"IF(Implements!C127=1,B18,IF(Implements!C127=2,B19,IF(Implements!C127=3,B20,IF(Implements!C127=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!E231)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!H231)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!J231)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!K231)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!M231)","v":200},null,{"$f":"IF(C70=\"No Tractor\",\" \",Implements!BZ185)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!CB185)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!CC185)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",Implements!AQ185)","v":0},{"$f":"IF(C70=\"No Tractor\",\" \",L70/M70)","v":{"$error":"#DIV/0!"}},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H70*T70),D70),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H70*U70),E70),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H70*V70),F70),0)","v":0},{"$f":"IFERROR(D70/G70,0)","v":0},{"$f":"IFERROR(E70/G70,0)","v":0},{"$f":"IFERROR(F70/G70,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI127","v":true},{"$f":"Implements!AJ127","v":true}]
[null,{"$f":"CONCATENATE(\"Hay Rake 2 (Yr 3+)\")","v":"Hay Rake 2 (Yr 3+)"}]
[]
[null,{"$f":"CONCATENATE(\"Baler 1 (Yr 2) — \",Implements!F128)","v":"Baler 1 (Yr 2) — 1250 lbs — 5 x 6 ft"},{"$f":"IF(Implements!C128=1,B18,IF(Implements!C128=2,B19,IF(Implements!C128=3,B20,IF(Implements!C128=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!E233)","v":14.494773519163765},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!H233)","v":25.087108013937282},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!J233)","v":0},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!K233)","v":39.581881533101047},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!M233)","v":200},null,{"$f":"IF(C73=\"No Tractor\",\" \",Implements!BZ187)","v":4.0919999999999996},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!CB187)","v":13.315498950277448},{"$f":"IF(C73=\"No Tractor\",\" \",Implements!CC187)","v":41.217098950277446},{"$f":"IF(C73=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ187:AS187),1),\" - \",ROUND(MAX(Implements!AQ187:AS187),1)))","v":"1.5 - 4.5"},{"$f":"IF(C73=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF187:CH187),2),\" – \",ROUND(MAX(Implements!CF187:CH187),2)))","v":"$9.19 – 27.57"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H73*T73),D73),0)","v":14.494773519163765},{"$f":"IFERROR(IF($AD$15=TRUE,(H73*U73),E73),0)","v":25.087108013937282},{"$f":"IFERROR(IF($AD$15=TRUE,(H73*V73),F73),0)","v":0},{"$f":"IFERROR(D73/G73,0)","v":0.36619718309859156},{"$f":"IFERROR(E73/G73,0)","v":0.63380281690140838},{"$f":"IFERROR(F73/G73,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI128","v":true},{"$f":"Implements!AJ128","v":true}]
[null,{"$f":"CONCATENATE(\"Baler 1 (Yr 3+)\")","v":"Baler 1 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C73=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ188:AS188),1),\" - \",ROUND(MAX(Implements!AQ188:AS188),1)))","v":"1.8 - 3"},{"$f":"IF(C73=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF188:CH188),2),\" – \",ROUND(MAX(Implements!CF188:CH188),2)))","v":"$13.79 – 22.98"},null,null,null,null,null,null,null,null,null,null,"Bale Hauler 1","Bale Hauler 2"]
[null,{"$f":"CONCATENATE(\"Baler 2 (Yr 2) — \",Implements!F129)","v":"Baler 2 (Yr 2) — 2100 lbs — 3 x 4 x 9.5 ft"},{"$f":"IF(Implements!C129=1,B18,IF(Implements!C129=2,B19,IF(Implements!C129=3,B20,IF(Implements!C129=4,B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!E233)","v":14.494773519163765},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!H233)","v":25.087108013937282},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!J233)","v":0},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!K233)","v":39.581881533101047},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!M235)","v":200},null,{"$f":"IF(C75=\"No Tractor\",\" \",Implements!BZ189)","v":10.366399999999999},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!CB189)","v":42.480682473813346},{"$f":"IF(C75=\"No Tractor\",\" \",Implements!CC189)","v":87.385469973813343},{"$f":"IF(C75=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ189:AS189),1),\" - \",ROUND(MAX(Implements!AQ189:AS189),1)))","v":"5.7 - 17.2"},{"$f":"IF(C75=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF189:CH189),2),\" – \",ROUND(MAX(Implements!CF189:CH189),2)))","v":"$5.07 – 15.22"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H75*T75),D75),0)","v":14.494773519163765},{"$f":"IFERROR(IF($AD$15=TRUE,(H75*U75),E75),0)","v":25.087108013937282},{"$f":"IFERROR(IF($AD$15=TRUE,(H75*V75),F75),0)","v":0},{"$f":"IFERROR(D75/G75,0)","v":0.36619718309859156},{"$f":"IFERROR(E75/G75,0)","v":0.63380281690140838},{"$f":"IFERROR(F75/G75,0)","v":0},null,null,null,null,null,null,{"$f":"Implements!AI129","v":true},{"$f":"Implements!AJ129","v":true}]
[null,{"$f":"CONCATENATE(\"Baler 2 (Yr 3+)\")","v":"Baler 2 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C75=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ190:AS190),1),\" - \",ROUND(MAX(Implements!AQ190:AS190),1)))","v":"6.9 - 11.5"},{"$f":"IF(C75=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF190:CH190),2),\" – \",ROUND(MAX(Implements!CF190:CH190),2)))","v":"$7.61 – 12.69"}]
[]
[null,{"$f":"CONCATENATE(\"Bale Hauler 1 (Yr 2) — \",Implements!F132)","v":"Bale Hauler 1 (Yr 2) — 14 — 5 x 6 ft (Lrg Rd)"},{"$f":"IF(Implements!C132=1,B18,IF(Implements!C132=2,B19,IF(Implements!C132=3,B20,IF(Implements!C132=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!E237)","v":12.078977932636471},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!H237)","v":20.905923344947738},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!J237)","v":0},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!K237)","v":32.984901277584207},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!M237)","v":200},null,{"$f":"IF(C78=\"No Tractor\",\" \",Implements!BZ191)","v":4.0919999999999996},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!CB191)","v":9.1981375202879399},{"$f":"IF(C78=\"No Tractor\",\" \",Implements!CC191)","v":29.869887520287939},{"$f":"IF(C78=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ191:AS191),1),\" - \",ROUND(MAX(Implements!AQ191:AS191),1)))","v":"1.8 - 5.4"},{"$f":"IF(C78=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF191:CH191),2),\" – \",ROUND(MAX(Implements!CF191:CH191),2)))","v":"$5.55 – 16.65"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H78*T78),D78),0)","v":12.078977932636471},{"$f":"IFERROR(IF($AD$15=TRUE,(H78*U78),E78),0)","v":20.905923344947738},{"$f":"IFERROR(IF($AD$15=TRUE,(H78*V78),F78),0)","v":0},{"$f":"IFERROR(D78/G78,0)","v":0.36619718309859156},{"$f":"IFERROR(E78/G78,0)","v":0.63380281690140849},{"$f":"IFERROR(F78/G78,0)","v":0},null,"Baler 1",{"$f":"IF(AND(Implements!F128=Implements!C164,Implements!F132=Implements!J164),TRUE,IF(AND(Implements!F128=Implements!C165,Implements!F132=Implements!J165),TRUE,IF(AND(Implements!F128=Implements!C166,Implements!F132=Implements!J166),TRUE,FALSE)))","v":true},{"$f":"IF(AND(Implements!F128=Implements!C164,Implements!F133=Implements!J164),TRUE,IF(AND(Implements!F128=Implements!C165,Implements!F133=Implements!J165),TRUE,IF(AND(Implements!F128=Implements!C166,Implements!F133=Implements!J166),TRUE,FALSE)))","v":false},{"$f":"IF(OR(Y78=TRUE,Z78=TRUE),\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"Implements!AI132","v":true},{"$f":"Implements!AJ132","v":true}]
[null,{"$f":"CONCATENATE(\"Bale Hauler  1 (Yr 3+)\")","v":"Bale Hauler  1 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C78=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ192:AS192),1),\" - \",ROUND(MAX(Implements!AQ192:AS192),1)))","v":"2.2 - 3.6"},{"$f":"IF(C78=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF192:CH192),2),\" – \",ROUND(MAX(Implements!CF192:CH192),2)))","v":"$8.33 – 13.88"}]
[null,{"$f":"CONCATENATE(\"Bale Hauler  2 (Yr 2) — \",Implements!F133)","v":"Bale Hauler  2 (Yr 2) — 16 — 3 x 4 x 9 ft (Lrg Sq)"},{"$f":"IF(Implements!C133=1,B18,IF(Implements!C133=2,B19,IF(Implements!C133=3,B20,IF(Implements!C133=4,B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!E239)","v":6.2911343399148283},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!H239)","v":10.88850174216028},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!J239)","v":0},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!K239)","v":17.179636082075106},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!M239)","v":200},null,{"$f":"IF(C80=\"No Tractor\",\" \",Implements!BZ193)","v":4.0919999999999996},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!CB193)","v":12.856443973465327},{"$f":"IF(C80=\"No Tractor\",\" \",Implements!CC193)","v":34.770943973465322},{"$f":"IF(C80=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ193:AS193),1),\" - \",ROUND(MAX(Implements!AQ193:AS193),1)))","v":"3.4 - 10.3"},{"$f":"IF(C80=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF193:CH193),2),\" – \",ROUND(MAX(Implements!CF193:CH193),2)))","v":"$3.37 – 10.1"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H80*T80),D80),0)","v":6.2911343399148283},{"$f":"IFERROR(IF($AD$15=TRUE,(H80*U80),E80),0)","v":10.88850174216028},{"$f":"IFERROR(IF($AD$15=TRUE,(H80*V80),F80),0)","v":0},{"$f":"IFERROR(D80/G80,0)","v":0.36619718309859156},{"$f":"IFERROR(E80/G80,0)","v":0.63380281690140849},{"$f":"IFERROR(F80/G80,0)","v":0},null,"Baler 2",{"$f":"IF(AND(Implements!F129=Implements!C164,Implements!F132=Implements!J164),TRUE,IF(AND(Implements!F129=Implements!C165,Implements!F132=Implements!J165),TRUE,IF(AND(Implements!F129=Implements!C166,Implements!F132=Implements!J166),TRUE,FALSE)))","v":false},{"$f":"IF(AND(Implements!F129=Implements!C164,Implements!F133=Implements!J164),TRUE,IF(AND(Implements!F129=Implements!C165,Implements!F133=Implements!J165),TRUE,IF(AND(Implements!F129=Implements!C166,Implements!F133=Implements!J166),TRUE,FALSE)))","v":true},{"$f":"IF(OR(Y80=TRUE,Z80=TRUE),\"TRUE\",\"FALSE\")","v":"TRUE"},null,{"$f":"Implements!AI133","v":false},{"$f":"Implements!AJ133","v":true}]
[null,{"$f":"CONCATENATE(\"Bale Hauler  2 (Yr 3+)\")","v":"Bale Hauler  2 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(C80=\"No Tractor\",\" \",CONCATENATE(ROUND(MIN(Implements!AQ194:AS194),1),\" - \",ROUND(MAX(Implements!AQ194:AS194),1)))","v":"4.1 - 6.9"},{"$f":"IF(C80=\"No Tractor\",\" \",CONCATENATE(\"$\",ROUND(MIN(Implements!CF194:CH194),2),\" – \",ROUND(MAX(Implements!CF194:CH194),2)))","v":"$5.05 – 8.41"}]
[]
[null,{"$f":"CONCATENATE(\"Forage Harvester 1 (Yr 2) — \",Implements!F130,\" hp\")","v":"Forage Harvester 1 (Yr 2) — 375 hp"},"N/A",{"$f":"Implements!E241","v":0},{"$f":"Implements!H241","v":0},{"$f":"Implements!J241","v":15.771428571428576},{"$f":"Implements!K241","v":15.771428571428576},{"$f":"Implements!M241","v":300},null,{"$f":"Implements!BZ195","v":40.92},{"$f":"Implements!CB195","v":82.404293646894942},{"$f":"Implements!CC195","v":167.12209364689494},{"$f":"CONCATENATE(ROUND(MIN(Implements!AQ195:AS195),1),\" - \",ROUND(MAX(Implements!AQ195:AS195),1))","v":"3.2 - 9.5"},{"$f":"CONCATENATE(\"$\",ROUND(MIN(Implements!CF195:CH195),2),\" – \",ROUND(MAX(Implements!CF195:CH195),2))","v":"$17.57 – 52.72"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H83*T83),D83),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H83*U83),E83),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H83*V83),F83),0)","v":15.771428571428576},{"$f":"IFERROR(D83/G83,0)","v":0},{"$f":"IFERROR(E83/G83,0)","v":0},{"$f":"IFERROR(F83/G83,0)","v":1},null,null,{"$f":"IF(OR(Y78=TRUE,Y80=TRUE),\"TRUE\",\"FALSE\")","v":"TRUE"},{"$f":"IF(OR(Z78=TRUE,Z80=TRUE),\"TRUE\",\"FALSE\")","v":"TRUE"}]
[null,{"$f":"CONCATENATE(\"Forage Harvester 1 (Yr 3+)\")","v":"Forage Harvester 1 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(ROUND(MIN(Implements!AQ196:AS196),1),\" - \",ROUND(MAX(Implements!AQ196:AS196),1))","v":"3.8 - 6.3"},{"$f":"CONCATENATE(\"$\",ROUND(MIN(Implements!CF196:CH196),2),\" – \",ROUND(MAX(Implements!CF196:CH196),2))","v":"$26.36 – 43.93"}]
[null,{"$f":"CONCATENATE(\"Forage Harvester 2 (Yr 2) — \",Implements!F131,\" hp\")","v":"Forage Harvester 2 (Yr 2) — 800 hp"},"N/A",{"$f":"Implements!E243","v":0},{"$f":"Implements!H243","v":0},{"$f":"Implements!J243","v":0},{"$f":"Implements!K243","v":0},{"$f":"Implements!M243","v":300},null,{"$f":"Implements!BZ197","v":0},{"$f":"Implements!CB197","v":0},{"$f":"Implements!CC197","v":0},{"$f":"CONCATENATE(ROUND(MIN(Implements!AQ197:AS197),1),\" - \",ROUND(MAX(Implements!AQ197:AS197),1))","v":"0 - 0"},{"$f":"CONCATENATE(\"$\",ROUND(MIN(Implements!CF197:CH197),2),\" – \",ROUND(MAX(Implements!CF197:CH197),2))","v":"$0 – 0"},null,null,{"$f":"IFERROR(IF($AD$15=TRUE,(H85*T85),D85),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H85*U85),E85),0)","v":0},{"$f":"IFERROR(IF($AD$15=TRUE,(H85*V85),F85),0)","v":0},{"$f":"IFERROR(D85/G85,0)","v":0},{"$f":"IFERROR(E85/G85,0)","v":0},{"$f":"IFERROR(F85/G85,0)","v":0}]
[null,{"$f":"CONCATENATE(\"Forage Harvester 2 (Yr 3+)\")","v":"Forage Harvester 2 (Yr 3+)"},null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(ROUND(MIN(Implements!AQ198:AS198),1),\" - \",ROUND(MAX(Implements!AQ198:AS198),1))","v":"0 - 0"},{"$f":"CONCATENATE(\"$\",ROUND(MIN(Implements!CF198:CH198),2),\" – \",ROUND(MAX(Implements!CF198:CH198),2))","v":"$0 – 0"}]
[]
[]
[null,"Custom Operations",null,null,"Please do not use copy and paste when modifying information across a range of cells. Special formatting was applied to allow for at least some error checking and is voided if using copy and paste."]
[null,null,"Benchmark","Producer"]
[null,"Operation"]
[]
[null,"Veggie Planting ($/acre)",15.35,15.35,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[null,"Para-Tilling ($/acre)",14.17,14.17]
[]
[null,"Mowing ($/acre)",9.23,9.23]
[]
[null,"Planting ($/acre)",{"$f":"(9.4+10.4)/2","v":9.9},9.9]
[]
[null,"Baling ($/bale)",14.64,14.64]
[]
[null,"Bale Hauling ($/bale)",5.78,5.78]
[]
[null,"Forage Harvesting ($/acre)",44.99,44.99]

{"sheet":"Implements","index":6,"n_rows":251,"n_cols":107,"rows_kept":251,"cut":false,"hidden":true,"merged":[[174,36,174,37],[135,68,135,71],[135,60,135,63],[135,56,135,59],[201,19,201,21],[201,29,201,31],[176,53,176,57],[201,25,201,27],[135,52,135,55],[135,48,135,51],[201,32,201,34],[201,28,202,28],[201,22,201,24],[135,44,135,47],[135,29,135,39],[135,40,135,43],[135,64,135,67],[56,162,56,166],[176,94,176,97],[176,86,176,89],[135,88,135,91],[176,106,177,106],[135,80,135,83],[135,84,135,87],[56,174,56,178],[176,90,176,93],[135,72,135,75],[135,76,135,79],[176,102,176,105],[56,168,56,172],[176,98,176,101],[200,2,200,3],[200,5,200,6],[200,8,200,9],[3,1,3,2],[3,24,3,35],[159,6,160,6],[101,28,101,30],[59,31,60,31],[59,32,60,32],[99,35,102,35],[129,36,130,36],[30,23,31,23],[101,33,102,33],[26,24,26,33],[99,34,102,34]]}
[]
[]
[null,"Table 1",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,"Table 2"]
[null,"Implement Standard Values",null,"*Note: This table contains lists (hot pink) used and standard values (light green) for machinery userforms. Do not delete without making necessary adjustments to ensure functionality.",null,null,null,null,null,null,null,null,null,100,null,null,null,null,null,null,null,null,null,null,"Tractor Values"]
[null,"Implement","Size/HP","Suggested (list)\nPurchase Price","Hours at \nPurchase\n(New) ","Estimated \nUL Hours","Estimated\nUL Years","Expected Operation\nHours/Year","Standard\nUse Hours","RV","Expected\nSV","Labor","Fuel","Hrs. per Acre","Repair Factor\n(% of list price)","Field Efficiency\n(%)","Field Speed\n(mph)","RF1","RF2","C1","C2","C3","Tractor \nRequirements",null,"Tractors",null,"Suggested\nPrice","Hours at \nPurchase (New)","Useful Life","HP","Estimated \nUL Hours","Estimated\nUL Years","User Expected Operating Years","RV","SV","Fuel","Standard\nUse Hours",null,null,"RF1","RF2","C1","C2","C3","Repair Factor\n(% of list price)"]
[null,"Disk",14,21800,0,2000,{"$f":"F6/I6","v":10},{"$f":"(F6-E6)/I6","v":10},200,{"$f":"(T6-U6*G6^0.5-V6^0.5)^2","v":0.29501133305379423},{"$f":"D6*J6","v":6431.247060572714},0,0,{"$f":"1/((5280/43560)*$C6*P6*Q6)","v":0.15406162464985995},0.6,0.85,4.5,0.18,1.7,0.89100000000000001,0.11,0,130,null,"2 WD 50",null,33700,0,0.25,50,12000,{"$f":"AE6/AK6","v":20},{"$f":"(AE6-AB6)/AK6","v":20},{"$f":"(VLOOKUP(Y6,$AL$6:$AR$15,5,FALSE)-(VLOOKUP(Y6,$AL$6:$AR$15,6,FALSE)*AF6^0.5)-VLOOKUP(Y6,$AL$6:$AR$15,7,FALSE)^0.5)^2","v":0.23905608977924298},{"$f":"AA6*(AH6)","v":8056.1902255604882},{"$f":"0.044*AD6","v":2.1999999999999997},600,"2 WD 50",null,7.0000000000000001E-3,2,0.98099999999999998,9.2999999999999999E-2,5.7999999999999996E-3,1]
[null,null,24,42600,0,2000,10,10,200,{"$f":"(T7-U7*G7^0.5-V7^0.5)^2","v":0.29501133305379423},{"$f":"D7*J7","v":12567.482788091635},0,0,{"$f":"1/((5280/43560)*$C7*P7*Q7)","v":8.9869281045751634E-2},0.6,0.85,4.5,0.18,1.7,0.89100000000000001,0.11,0,190,null,"MFWD 50",null,38900,0,0.25,50,16000,26.666666666666668,26.666666666666668,0.18027865010145308,7012.8394889465244,2.1999999999999997,600,"MFWD 50",null,3.0000000000000001E-3,2,0.98099999999999998,9.2999999999999999E-2,5.7999999999999996E-3,0.8]
[null,null,32,50800,0,2000,10,10,200,0.29501133305379423,14986.575719132747,0,0,{"$f":"1/((5280/43560)*$C8*P8*Q8)","v":6.7401960784313722E-2},0.6,0.85,4.5,0.18,1.7,0.89100000000000001,0.11,0,190,null,"2 WD 75",null,43400,0,0.25,75,12000,20,20,0.23905608977924298,10375.034296419146,3.3,600,"2 WD 75",null,7.0000000000000001E-3,2,0.98099999999999998,9.2999999999999999E-2,5.7999999999999996E-3,1]
[null,"Cultipacker",12,4130,0,2000,6.666666666666667,6.666666666666667,300,0.36842620298428136,1521.6002183250821,0,0,{"$f":"1/((5280/43560)*$C9*P9*Q9)","v":0.12443438914027151},0.4,0.85,6.5,0.16,1.3,0.89100000000000001,0.11,0,130,null,"MFWD 75",null,47900,0,0.25,75,16000,26.666666666666668,26.666666666666668,0.18027865010145308,8635.3473398596034,3.3,600,"MFWD 75",null,3.0000000000000001E-3,2,0.98099999999999998,9.2999999999999999E-2,5.7999999999999996E-3,0.8]
[null,null,20,16200,0,2000,6.666666666666667,6.666666666666667,300,0.36842620298428136,5968.5044883453584,0,0,{"$f":"1/((5280/43560)*$C10*P10*Q10)","v":7.4660633484162894E-2},0.4,0.85,6.5,0.16,1.3,0.89100000000000001,0.11,0,150,null,"2 WD 105",null,63100,0,0.28999999999999998,105,12000,20,20,0.21762424032920796,13732.089564773023,4.62,600,"2 WD 105",null,7.0000000000000001E-3,2,0.94199999999999995,0.1,8.0000000000000004E-4,1]
[null,"No-Till Grain Drill",12,42000,0,1500,10,10,150,0.40493157686712605,17007.126228419293,0,0,{"$f":"1/((5280/43560)*$C11*Q11*P11)","v":0.19642857142857142},0.75,0.7,5,0.32,2.1,0.88300000000000001,7.8E-2,0,130,null,"MFWD 105",null,74400,0,0.28999999999999998,105,16000,26.666666666666668,26.666666666666668,0.1578615528027541,11744.899528524906,4.62,600,"MFWD 105",null,3.0000000000000001E-3,2,0.94199999999999995,0.1,8.0000000000000004E-4,0.8]
[null,"Disk Mower Conditioner",9,23535,0,2500,12.5,12.5,200,0.26948477319338993,6342.3241371064323,0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(AH18/$E162*P12)+(AVERAGE($M$165+$M$166)/(AH18/$E162*P12)+(M163/(AH18/$E162*P12))))))/3))","v":0.67833333333333323},1,0.8,5,0.18,1.6,0.75600000000000001,6.7000000000000004E-2,0,75,null,"2 WD 130",null,96300,0,0.28999999999999998,130,12000,20,20,0.21762424032920796,20957.214343702726,5.72,600,"2 WD 130",null,7.0000000000000001E-3,2,0.94199999999999995,0.1,8.0000000000000004E-4,1]
[null,null,12,28156,0,2500,12.5,12.5,200,0.26948477319338993,7587.6132740330868,0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(AH19/$E163*P13)+(AVERAGE($M$165+$M$166)/(AH19/$E163*P13)+(M164/(AH19/$E163*P13))))))/3))","v":0.26442307692307687},1,0.8,5,0.18,1.6,0.75600000000000001,6.7000000000000004E-2,0,105,null,"MFWD 130",null,114000,0,0.28999999999999998,130,16000,26.666666666666668,26.666666666666668,0.1578615528027541,17996.217019513966,5.72,600,"MFWD 130",null,3.0000000000000001E-3,2,0.94199999999999995,0.1,8.0000000000000004E-4,0.8]
[null,"Baler","1250 lbs — 5 x 6 ft",31207,0,1500,{"$f":"F14/I14","v":7.5},{"$f":"(F14-E14)/I14","v":7.5},200,{"$f":"(T14-U14*G14^0.5-V14^0.5)^2","v":0.33108528481565441},{"$f":"D14*J14","v":10332.178483242127},0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(35*$I$164))+(AVERAGE($M$165+$M$166)/(35*$I$164))+($M$163/(35*$I$164))))/3))","v":0.68757259001161442},0.9,0.65,5,0.43,1.8,0.85199999999999998,0.10100000000000001,0,75,null,"MFWD 150",null,143000,0,0.4,150,16000,26.666666666666668,26.666666666666668,0.10105891776151378,14451.425239896471,6.6,600,"MFWD 150",null,7.0000000000000001E-3,2,0.97599999999999998,0.11899999999999999,1.9E-3,0.8]
[null,null,"800 lbs — 4 x 5 ft",23213,0,1500,{"$f":"F15/I15","v":7.5},{"$f":"(F15-E15)/I15","v":7.5},200,{"$f":"(T15-U15*G15^0.5-V15^0.5)^2","v":0.33108528481565441},{"$f":"D15*J15","v":7685.4827164257858},0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(35*$I$164))+(AVERAGE($M$165+$M$166)/(35*$I$164))+($M$163/(35*$I$164))))/3))","v":0.68757259001161442},0.9,0.65,5,0.43,1.8,0.85199999999999998,0.10100000000000001,0,0,null,"MFWD 190",null,167000,0,0.4,190,16000,26.666666666666668,26.666666666666668,0.10105891776151378,16876.839266172803,8.36,600,"MFWD 190",null,3.0000000000000001E-3,2,0.97599999999999998,0.11899999999999999,1.9E-3,0.8]
[null,null,"2100 lbs — 3 x 4 x 9.5 ft",{"$f":"152119*0.9","v":136907.1},0,3000,15,15,200,0.21236307418431866,29074.012633659935,0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(80*$I$164))+(AVERAGE($M$165+$M$166)/(80*$I$164))+($M$163/(80*$I$164))))/3))","v":0.30081300813008127},0.75,0.65,5,0.43,1.8,0.85199999999999998,0.10100000000000001,0,190,null,"Table 3"]
[null,"Hay Rake",8.5,5312,0,2500,12.5,12.5,200,0.22021096783411126,1169.760661134799,0,0,{"$f":"1/(VLOOKUP($C17,$C$167:$H$168,5,FALSE))","v":0.20220588235294118},0.6,0.8,6,0.17,1.4,0.79100000000000004,9.0999999999999998E-2,0,50,null,"Tractor","Tractor Size","Tractor Name","User Spec PP","Price","Hrs at Purchase","Tractor","PP","Useful Life","Size","Avg Price","Est. UL Hours","Est. UL Years","Exp. Op Hrs/Yr","RV","Std. SV","Fuel","Std. Use Hrs"]
[null,null,17,4738,0,2500,12.5,12.5,200,0.22021096783411126,1043.3595655980191,0,0,{"$f":"1/(VLOOKUP($C18,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},0.6,0.8,6,0.17,1.4,0.79100000000000004,9.0999999999999998E-2,0,75,null,1,{"$f":"D100","v":"MFWD 75"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"H100","v":47900},{"$f":"VLOOKUP(Z18,$Y$6:$AA$15,3,FALSE)","v":47900},{"$f":"I100","v":0},{"$f":"Z18","v":"MFWD 75"},{"$f":"IF(AB18>0,AI18,AC18)","v":47900},{"$f":"VLOOKUP($Z18,$Y$6:$AC$15,5,FALSE)","v":0.25},{"$f":"VLOOKUP(Z18,$Y$6:$AK$15,6,FALSE)","v":75},{"$f":"IF(G62=TRUE,H62,AC18)","v":47900},{"$f":"VLOOKUP(Z18,$Y$6:$AK$15,7,FALSE)","v":16000},{"$f":"AJ18/AP18","v":26.666666666666668},{"$f":"(AJ18-0)/AP18","v":26.666666666666668},{"$f":"(VLOOKUP(Z18,$AL$6:$AR$15,5,FALSE)-VLOOKUP(Z18,$AL$6:$AR$15,6,FALSE)*AK18^0.5-VLOOKUP(Z18,$AL$6:$AR$15,7,FALSE)^0.5)^2","v":0.18027865010145308},{"$f":"AC18*AM18","v":8635.3473398596034},{"$f":"0.44*AH18*(1/((4.5*14*5280)/43560*0.85))","v":5.0840336134453779},{"$f":"VLOOKUP(Z18,$Y$6:$AK$15,13,FALSE)","v":600}]
[null,"Grain Drill",12,22700,0,1500,10,10,150,0.40493157686712605,9191.946794883761,0,0,{"$f":"1/((5280/43560)*$C19*Q19*P19)","v":0.19642857142857142},0.75,0.7,5,0.32,2.1,0.88300000000000001,7.8E-2,0,130,null,2,{"$f":"IF(E100<2,0,D101)","v":"MFWD 130"},{"$f":"IF(E100<2,\"No Tractor\",$C$101)","v":"JD 6130D"},{"$f":"IF(E100<2,0,H101)","v":114000},{"$f":"IF(E100<2,0,VLOOKUP(Z19,$Y$6:$AA$15,3,FALSE))","v":114000},{"$f":"IF(E100<2,0,I101)","v":0},{"$f":"IF(E100<2,0,Z19)","v":"MFWD 130"},{"$f":"IF(E100<2,0,IF(AB19>0,AI19,AC19))","v":114000},{"$f":"IF(E100<2,0,VLOOKUP($Z19,$Y$6:$AC$15,5,FALSE))","v":0.28999999999999998},{"$f":"IF(E100<2,0,VLOOKUP(Z19,$Y$6:$AK$15,6,FALSE))","v":130},{"$f":"IF(E100<2,0,IF(G63=TRUE, H63,AC19))","v":114000},{"$f":"IF(E100<2,0,VLOOKUP(Z19,$Y$6:$AK$15,7,FALSE))","v":16000},{"$f":"IF(E100<2,0,AJ19/AP19)","v":26.666666666666668},{"$f":"IF(E100<2,0,(AJ19-0)/AP19)","v":26.666666666666668},{"$f":"(VLOOKUP(Z19,$AL$6:$AR$15,5,FALSE)-VLOOKUP(Z19,$AL$6:$AR$15,6,FALSE)*AK19^0.5-VLOOKUP(Z19,$AL$6:$AR$15,7,FALSE)^0.5)^2","v":0.1578615528027541},{"$f":"AC19*AM19","v":17996.217019513966},{"$f":"IF(E100<2,0,0.44*AH19*(1/((4.5*14*5280)/43560*0.85)))","v":8.8123249299719877},{"$f":"IF(E100<2,0,VLOOKUP(Z19,$Y$6:$AK$15,13,FALSE))","v":600}]
[null,"Chisel Plow",10,6000,0,2000,13.333333333333334,13.333333333333334,150,0.30445491174160744,1826.7294704496446,0,0,{"$f":"1/((5280/43560)*$C20*P20*Q20)","v":0.19411764705882353},0.75,0.85,5,0.28000000000000003,1.4,0.73799999999999999,5.0999999999999997E-2,0,190,null,3,{"$f":"IF(E100<3,0,D102)","v":"MFWD 150"},{"$f":"IF(E100<3,\"No Tractor\",$C$102)","v":"JD 6150M"},{"$f":"IF(E100<3,0,H102)","v":143000},{"$f":"IF(E100<3,0,VLOOKUP(Z20,$Y$6:$AA$15,3,FALSE))","v":143000},{"$f":"IF(E100<3,0,I102)","v":0},{"$f":"IF(E100<3,0,Z20)","v":"MFWD 150"},{"$f":"IF(E100<3,0,IF(AB20>0,AI20,AC20))","v":143000},{"$f":"IF(E100<3,0,VLOOKUP($Z20,$Y$6:$AC$15,5,FALSE))","v":0.4},{"$f":"IF(E100<3,0,VLOOKUP(Z20,$Y$6:$AK$15,6,FALSE))","v":150},{"$f":"IF(E100<3,0,IF(G64=TRUE, H64,AC20))","v":143000},{"$f":"IF(E100<3,0,VLOOKUP(Z20,$Y$6:$AK$15,7,FALSE))","v":16000},{"$f":"IF(E100<3,0,AJ20/AP20)","v":26.666666666666668},{"$f":"IF(E100<3,0,(AJ20-0)/AP20)","v":26.666666666666668},{"$f":"(VLOOKUP(Z20,$AL$6:$AR$15,5,FALSE)-VLOOKUP(Z20,$AL$6:$AR$15,6,FALSE)*AK20^0.5-VLOOKUP(Z20,$AL$6:$AR$15,7,FALSE)^0.5)^2","v":0.10105891776151378},{"$f":"AC20*AM20","v":14451.425239896471},{"$f":"IF(E100<3,0,0.44*AH20*(1/((4.5*14*5280)/43560*0.85)))","v":10.168067226890756},{"$f":"IF(E100<3,0,VLOOKUP(Z20,$Y$6:$AK$15,13,FALSE))","v":600}]
[null,null,16,22500,0,2000,13.333333333333334,13.333333333333334,150,0.30445491174160744,6850.2355141861672,0,0,{"$f":"1/((5280/43560)*$C21*P21*Q21)","v":0.12132352941176471},0.75,0.85,5,0.28000000000000003,1.4,0.73799999999999999,5.0999999999999997E-2,0,130,null,4,{"$f":"IF(E100<4,0,D103)","v":"MFWD 190"},{"$f":"IF(E100<4,\"No Tractor\",$C$103)","v":"JD 6190R"},{"$f":"IF(E100<4,0,H103)","v":167000},{"$f":"IF(E100<4,0,VLOOKUP(Z21,$Y$6:$AA$15,3,FALSE))","v":167000},{"$f":"IF(E100<4,0,I103)","v":0},{"$f":"IF(E100<4,0,Z21)","v":"MFWD 190"},{"$f":"IF(E100<4,0,IF(AB21>0,AI21,AC21))","v":167000},{"$f":"IF(E100<4,0,VLOOKUP($Z21,$Y$6:$AC$15,5,FALSE))","v":0.4},{"$f":"IF(E100<4,0,VLOOKUP(Z21,$Y$6:$AK$15,6,FALSE))","v":190},{"$f":"IF(E100<4,0,IF(G65=TRUE, H65,AC21))","v":167000},{"$f":"IF(E100<4,0,VLOOKUP(Z21,$Y$6:$AK$15,7,FALSE))","v":16000},{"$f":"IF(E100<4,0,AJ21/AP21)","v":26.666666666666668},{"$f":"IF(E100<4,0,(AJ21-0)/AP21)","v":26.666666666666668},{"$f":"(VLOOKUP(Z21,$AL$6:$AR$15,5,FALSE)-VLOOKUP(Z21,$AL$6:$AR$15,6,FALSE)*AK21^0.5-VLOOKUP(Z21,$AL$6:$AR$15,7,FALSE)^0.5)^2","v":0.10105891776151378},{"$f":"AC21*AM21","v":16876.839266172803},{"$f":"IF(E100<4,0,0.44*AH21*(1/((4.5*14*5280)/43560*0.85)))","v":12.879551820728288},{"$f":"IF(E100<4,0,VLOOKUP(Z21,$Y$6:$AK$15,13,FALSE))","v":600}]
[null,null,24,37200,0,2000,13.333333333333334,13.333333333333334,150,0.30445491174160744,11325.722716787797,0,0,{"$f":"1/((5280/43560)*$C22*P22*Q22)","v":8.0882352941176475E-2},0.75,0.85,5,0.28000000000000003,1.4,0.73799999999999999,5.0999999999999997E-2,0,190]
[null,"Field Cultivator",12,11500,0,2000,20,20,100,0.15925291010098244,1831.4084661612981,0,0,{"$f":"1/((5280/43560)*$C23*P23*Q23)","v":0.11554621848739496},0.7,0.85,7,0.27,1.4,0.89100000000000001,0.11,0,150]
[null,null,24,31958,0,2000,20,20,100,0.15925291010098244,5089.4045010071968,0,0,{"$f":"1/((5280/43560)*$C24*P24*Q24)","v":5.7773109243697482E-2},0.7,0.85,7,0.27,1.4,0.89100000000000001,0.11,0,190]
[12.7,"Disk Bedder","4R-38",7820,0,2000,12.5,12.5,160,0.25209564375906479,1971.3879341958866,0,0,{"$f":"1/((5280/43560)*$A25*P25*Q25)","v":0.14763779527559054},0.4,0.8,5.5,0.16,1.3,0.89100000000000001,0.11,0,150]
[21,null,"6R-30",12800,0,2000,12.5,12.5,160,0.25209564375906479,3226.8242401160292,0,0,{"$f":"1/((5280/43560)*$A26*P26*Q26)","v":8.9285714285714274E-2},0.4,0.8,5.5,0.16,1.3,0.89100000000000001,0.11,0,190]
[27,null,"8R-30",17400,0,2000,12.5,12.5,160,0.25209564375906479,4386.4642014077272,0,0,{"$f":"1/((5280/43560)*$A27*P27*Q27)","v":6.9444444444444434E-2},0.4,0.8,5.5,0.16,1.3,0.89100000000000001,0.11,0,190,null,"The following lists are used in various worksheets (neon green) and userforms (hot pink). Do not delete without making necessary adjustments to ensure functionality."]
[null,"Row Conditioner",13,7300,0,2000,20,20,100,0.15925291010098244,1162.5462437371718,0,0,{"$f":"1/((5280/43560)*$C28*P28*Q28)","v":0.17628205128205124},0.25,0.8,4.5,0.16,1.3,0.89100000000000001,0.11,0,130,null,"Fertilizer",null,"Cost",null,"Fert",null,"Switchgrass",null,"Sorghum",null,"Location","Fayetteville","Jonesboro","Pine_Tree","Winnsboro","New_Franklin","Haskell","Stillwater","Woodward"]
[null,null,21,12000,0,2000,20,20,100,0.15925291010098244,1911.0349212117892,0,0,{"$f":"1/((5280/43560)*$C29*P29*Q29)","v":0.10912698412698413},0.25,0.8,4.5,0.16,1.3,0.89100000000000001,0.11,0,190,null,{"$f":"Inputs!I35","v":"Urea, 46-0-0"},null,{"$f":"Inputs!R35","v":0.28549999999999998},null,"Custom Fertilizer Application",null,"Pasture",null,"Dryland",null,"Fayetteville",2009,2010,2010,2012,2011,2010,2011,2011]
[null,null,26,12800,0,2000,20,20,100,0.15925291010098244,2038.4372492925752,0,0,{"$f":"1/((5280/43560)*$C30*P30*Q30)","v":8.8141025641025619E-2},0.25,0.8,4.5,0.16,1.3,0.89100000000000001,0.11,0,190,null,{"$f":"Inputs!I37","v":"Triple Super Phosphate, 0-45-0"},null,{"$f":"Inputs!R37","v":0.3105},null,"Fertilizer Application",null,"Crop Land",null,"Irrigated",null,"Jonesboro",2010,2011,2012,2013,2012,2011,2012,2012]
[6,"Para-Till","2 Shank",1670,0,2000,20,20,100,0.15925291010098244,265.95235986864066,0,0,{"$f":"1/((5280/43560)*$A31*P31*Q31)","v":0.53921568627450978},0.69,0.85,3,0.18,1.7,0.89100000000000001,0.11,0,75,null,{"$f":"Inputs!I39","v":"Potash Fertilizer, 0-0-60"},null,{"$f":"Inputs!R39","v":0.30049999999999999},null,null,null,null,null,null,null,"Pine_Tree",2011,2012,2013,null,2013,null,2013,2013]
[11,null,"3 Shank",3550,0,2000,20,20,100,0.15925291010098244,565.34783085848767,0,0,{"$f":"1/((5280/43560)*$A32*P32*Q32)","v":0.29411764705882348},0.5,0.85,3,0.18,1.7,0.89100000000000001,0.11,0,190,null,{"$f":"Inputs!I41","v":"Poultry Litter"},null,{"$f":"Inputs!R41","v":1.125E-2},null,"Lime",null,"Harvest",null,"WeedControl",null,"Winnsboro",2012,null,2014]
[6.5,"Veggie Planter","1 Row",2580,0,1500,10,10,150,0.40493157686712605,1044.7234683171853,0,0,{"$f":"1/((5280/43560)*$A33*P33*Q33)","v":1.5865384615384615},0.02,0.8,1,0.32,2.1,0.88300000000000001,7.8E-2,0,75,null,{"$f":"Inputs!I43","v":"Lime"},null,{"$f":"Inputs!R43","v":2.8300000000000002E-2},null,"Custom Lime Application",null,"Forage Harvester",null,{"$f":"Inputs!B43","v":"Glyphosate"},null,"New_Franklin"]
[15,null,"4 Row",16290,0,1500,10,10,150,0.40493157686712605,6596.3353871654836,0,0,{"$f":"1/((5280/43560)*$A34*P34*Q34)","v":0.68749999999999989},0.02,0.8,1,0.32,2.1,0.88300000000000001,7.8E-2,0,75,null,null,null,null,null,"Lime Application",null,"Baler",null,{"$f":"Inputs!B45","v":"Quinclorac"},null,"Haskell"]
[28,null,"8 Row",20640,0,1500,10,10,150,0.40493157686712605,8357.7877465374822,0,0,{"$f":"1/((5280/43560)*$A35*P35*Q35)","v":0.3683035714285714},0.02,0.8,1,0.32,2.1,0.88300000000000001,7.8E-2,0,190,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!B47","v":"Ally (Cimarron)"},null,"Stillwater"]
[null,"Disk Mower",8,10272,0,2000,10,10,200,6.5901472095439062E-2,676.93992136435008,0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($AH18/$E$162*P36)+(AVERAGE($M$165+$M$166)/($AH18/$E$162*P36)+(M163/($AH18/$E$162*P36))))))/3))","v":0.67833333333333323},1.5,0.8,5,0.46,1.7,9.4299999999999995E-2,0.111,0,0,null,"BaleWrap",null,"Quantity",null,"Planting",null,"Baling",null,{"$f":"Inputs!B49","v":"Atrazine"},null,"Woodward"]
[null,null,10,11359,0,2000,10,10,200,6.5901472095439062E-2,748.5748215320923,0,0,{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($AH18/$E$162*P37)+(AVERAGE($M$165+$M$166)/($AH18/$E$162*P37)+(M163/($AH18/$E$162*P37))))))/3))","v":0.67833333333333323},1.5,0.8,5,0.46,1.7,9.4299999999999995E-2,0.111,0,0,null,"Net Wrap",null,1,null,"Planter",null,"Baler",null,{"$f":"Inputs!B51","v":"Dual II Magnum"}]
[null,"Bale Hauler","14 — 5 x 6 ft (Lrg Rd)",{"$f":"28430*0.9","v":25587},0,3000,{"$f":"F38/I38","v":15},{"$f":"(F38-E38)/I38","v":15},200,{"$f":"(T39-U39*G38^0.5-V39^0.5)^2","v":0.11262813284048623},{"$f":"D38*J38","v":2881.8160349895211},0,0,null,0.8,0.8,5,0.19,1.3,9.4299999999999995E-2,0.111,0,75,null,"Twine",null,2,null,"Custom Planting",null,"Custom Baling",null,{"$f":"Inputs!B53","v":"Paraquat"}]
[null,null,"10 — 4 x 5 ft (Med Rd)",{"$f":"20380*0.9","v":18342},0,3000,{"$f":"F39/I39","v":15},{"$f":"(F39-E39)/I39","v":15},200,{"$f":"(T38-U38*G39^0.5-V38^0.5)^2","v":0.11262813284048623},{"$f":"D39*J39","v":2065.8252125601985},0,0,null,0.8,0.8,5,0.19,1.3,9.4299999999999995E-2,0.111,0,75,null,null,null,null,null,null,null,null,null,{"$f":"Inputs!B55","v":"Grazon P+D"}]
[null,null,"16 — 3 x 4 x 9 ft (Lrg Sq)",{"$f":"45000*0.9","v":40500},0,3000,15,15,200,0.11262813284048623,4561.439380039692,0,0,null,0.8,0.8,5,0.19,1.3,9.4299999999999995E-2,0.111,0,105,null,"TractorQuantity",null,"Mowers",null,"Veggie",null,"Hauling",null,{"$f":"Inputs!B57","v":"Baythroid XL 1 EC"}]
[10,"Row Planter","4R-30",2580,0,900,6,6,150,0.47878068691110282,1235.2541722306453,0,0,{"$f":"1/((5280/43560)*$A41*P41*Q41)","v":0.23076923076923073},0.75,0.65,5.5,0.32,2.1,0.88300000000000001,7.8E-2,0,130,null,1,null,"Disk Mower",null,"Veggie Planter",null,"Bale Hauler",null,{"$f":"Inputs!B59","v":"Enter Your Own"}]
[15,null,"6R-30",16290,0,900,6,6,150,0.47878068691110282,7799.3373897818647,0,0,{"$f":"1/((5280/43560)*$A42*P42*Q42)","v":0.15384615384615385},0.75,0.65,5.5,0.32,2.1,0.88300000000000001,7.8E-2,0,150,null,2,null,"Disk Mower Conditioner",null,"Custom Veggie Planting",null,"Custom Bale Hauling",null,{"$f":"Inputs!B61","v":"Enter Your Own"}]
[18,null,"8R-30",42281,0,900,6,6,150,0.47878068691110282,20243.326223288339,0,0,{"$f":"1/((5280/43560)*$A43*P43*Q43)","v":0.12820512820512822},0.75,0.65,5.5,0.32,2.1,0.88300000000000001,7.8E-2,0,190,null,3,null,"SP Mower Conditioner  — 235 hp"]
[null,"Forage Harvester",375,{"$f":"(247481*0.9)+(24055*0.9)","v":244382.4},0,4000,13.333333333333334,13.333333333333334,300,0.19414884189392442,{"$f":"D44*J44","v":47446.559939257793},{"$f":"N44","v":0.76228571428571446},{"$f":"0.044*C44","v":16.5},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($C44/$E$174*$P44)))+((AVERAGE(($M$165+$M$166)/($C44/$E$174*P44)))+(($M$163/(($C44/$E$174*P44)))/3)))))","v":0.76228571428571446},0.5,0.7,3.5,0.03,2,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3,"N/A",null,4,null,null,null,"ChiselPlow_or_ParaTill",null,"ForageHarvesting",null,"Herb"]
[null,null,485,{"$f":"(312166*0.9)+(24055*0.9)","v":302598.90000000002},0,4000,13.333333333333334,13.333333333333334,300,0.19414884189392442,58749.225993375454,0.58939617083946982,{"$f":"0.044*C45","v":21.34},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($C45/$E$174*$P45)))+((AVERAGE(($M$165+$M$166)/($C45/$E$174*P45)))+(($M$163/(($C45/$E$174*P45)))/3)))))","v":0.58939617083946982},0.5,0.7,3.5,0.03,2,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3,"N/A",null,null,null,"Mowing",null,"Chisel Plow",null,"Forage Harvester",null,"Custom Ground Herbicide"]
[null,null,625,{"$f":"(383249*0.9)+(31478*0.9)","v":373254.30000000005},0,4000,13.333333333333334,13.333333333333334,300,0.19414884189392442,72466.890076927448,0.45737142857142865,{"$f":"0.044*C46","v":27.5},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($C46/$E$174*$P46)))+((AVERAGE(($M$165+$M$166)/($C46/$E$174*P46)))+(($M$163/(($C46/$E$174*P46)))/3)))))","v":0.45737142857142865},0.5,0.7,3.5,0.03,2,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3,"N/A",null,"Plant",null,"Mower",null,"Para-Till",null,"Custom Forage Harvesting",null,"Custom Air Herbicide"]
[null,null,800,{"$f":"(495176*0.9)+(31478*0.9)","v":473988.60000000003},0,4000,13.333333333333334,13.333333333333334,300,0.19414884189392442,92024.337760922586,0.35732142857142862,{"$f":"0.044*C47","v":35.199999999999996},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/($C47/$E$174*$P47)))+((AVERAGE(($M$165+$M$166)/($C47/$E$174*P47)))+(($M$163/(($C47/$E$174*P47)))/3)))))","v":0.35732142857142862},0.5,0.7,3.5,0.03,2,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3,"N/A",null,"No-Till Grain Drill",null,"Custom Mowing",null,"Custom Para-Tilling"]
[235,"SP Mower Conditioner  — 235 hp",13,{"$f":"(151651*0.9)+(30093*0.9)","v":163569.60000000001},0,10000,16.666666666666668,16.666666666666668,600,0.23278081849515483,38075.865368925079,0.21648936170212763,{"$f":"0.044*A48","v":10.34},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(A48/$E$175*P48)+(AVERAGE($M$165+$M$166)/(A48/$E$175*P48)+(M163/(A48/$E$175*P48))))))/3))","v":0.21648936170212763},0.55000000000000004,0.8,5,0.06,2,0.75600000000000001,6.7000000000000004E-2,0,"N/A",null,"Grain Drill"]
[235,null,14.5,{"$f":"(151651*0.9)+(32436*0.9)","v":165678.29999999999},0,10000,7.1,16.666666666666668,600,0.33347503250587662,55249.576478018374,0.14627659574468085,{"$f":"0.044*A49","v":10.34},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(A49/$E$175*P49)+(AVERAGE($M$165+$M$166)/(A49/$E$175*P49)+(M164/(A49/$E$175*P49))))))/3))","v":0.14627659574468085},0.55000000000000004,0.8,5,0.06,2,0.75600000000000001,6.7000000000000004E-2,0,"N/A"]
[235,null,16,{"$f":"(151651*0.9)+(38271*0.9)","v":170929.8},0,10000,7.1,16.666666666666668,600,0.33347503250587662,57000.820611222989,0.175531914893617,{"$f":"0.044*A50","v":10.34},{"$f":"(((SUM((AVERAGE($M$161+$M$162)/(A50/$E$175*P50)+(AVERAGE($M$165+$M$166)/(A50/$E$175*P50)+(M165/(A50/$E$175*P50))))))/3))","v":0.175531914893617},0.55000000000000004,0.8,5,0.06,2,0.75600000000000001,6.7000000000000004E-2,0,"N/A"]
[null,"Spreader",40,11300,0,{"$f":"1200","v":1200},{"$f":"F51/I51","v":1.5},1.5,800,0.65133506015365639,7360.0861797363168,4.2091836734693876E-2,0,{"$f":"1/((5280/43560)*$C51*P51*Q51)","v":4.2091836734693876E-2},0.8,0.7,7,0.63,1.3,0.94299999999999995,0.111,0,105]
["Unhide rows below to make room for more implement/size options in table above.",null,null,null,null,null,null,null,null,null,null,{"$f":"63457*J48","v":14771.572399247041}]
[]
[]
[]
[]
[]
[]
[]
["Table 4","UserForm Saved Values"]
[null,"UserForm","Tractor Selection\nTractor Name","Tractor Unit\nName","Quantity","Implement\nSize","Use Suggested\nPrice","Purchase\nPrice","Hours at \nPurchase","Estimated\nUL Hours","Estimated\nOperation Years","Calculated Operation Years","RV","Estimated\nSV","Standard\nUse Hours","Acre-Based\nUse Hours","User-Specified\nHours","User Specified\nAnnual Use Hours","Standard\nFuel Use","User-Specified \nFuel Use","User-Spec Gallons/Hour","% Switchgrass","% Miscanthus","% Sorghum","% Acres\nper Implement","Standard Use Hours"]
[null,"Tractor 1",{"$f":"C100","v":"JD 5075E"},"MFWD 75",4,75,true,47900,0,{"$f":"K100","v":16000},{"$f":"(J62-I62)/R62","v":26.666666666666668},{"$f":"((J62-I62)/R62)","v":26.666666666666668},{"$f":"((VLOOKUP(D62,$AL$6:$AR$15,5,FALSE)-VLOOKUP(D62,$AL$6:$AR$15,6,FALSE)*(K62^0.5)-VLOOKUP(D62,$AL$6:$AR$15,7,FALSE)*(R62^0.5))^2)","v":0.12865109848972134},{"$f":"L100","v":8635.35},{"$f":"M100","v":true},{"$f":"N100","v":false},{"$f":"O100","v":false},{"$f":"P100","v":600},null,null,{"$f":"0.044*F100","v":3.3},null,null,null,null,{"$f":"VLOOKUP(D62,$Y$6:$AK$15,13,FALSE)","v":600}]
[null,"Tractor 2",{"$f":"IF(E100<2,\"No Tractor\",C101)","v":"JD 6130D"},{"$f":"D101","v":"MFWD 130"},null,{"$f":"F101","v":130},true,114000,0,{"$f":"K101","v":16000},{"$f":"(J63-I63)/R63","v":26.666666666666668},26.666666666666668,{"$f":"((VLOOKUP(D63,$AL$6:$AR$15,5,FALSE)-VLOOKUP(D63,$AL$6:$AR$15,6,FALSE)*(K63^0.5)-VLOOKUP(D63,$AL$6:$AR$15,7,FALSE)*(R63^0.5))^2)","v":0.16484111772121302},{"$f":"L101","v":17996.22},{"$f":"M101","v":true},{"$f":"N101","v":false},{"$f":"O101","v":false},{"$f":"P101","v":600},null,null,{"$f":"0.044*F101","v":5.72},null,null,null,null,{"$f":"VLOOKUP(D63,$Y$6:$AK$15,13,FALSE)","v":600}]
[null,"Tractor 3",{"$f":"IF(E100<3,\"No Tractor\",C102)","v":"JD 6150M"},{"$f":"D102","v":"MFWD 150"},null,150,true,143000,0,16000,26.666666666666668,26.666666666666668,{"$f":"((VLOOKUP(D64,$AL$6:$AR$15,5,FALSE)-VLOOKUP(D64,$AL$6:$AR$15,6,FALSE)*(K64^0.5)-VLOOKUP(D64,$AL$6:$AR$15,7,FALSE)*(R64^0.5))^2)","v":9.9191195371678545E-2},14451.43,true,false,false,600,null,null,{"$f":"0.044*F102","v":6.6},null,null,null,null,{"$f":"VLOOKUP(D64,$Y$6:$AK$15,13,FALSE)","v":600}]
[null,"Tractor 4",{"$f":"IF(E100<4,\"No Tractor\",C103)","v":"JD 6190R"},{"$f":"D103","v":"MFWD 190"},null,190,true,167000,0,16000,26.666666666666668,26.666666666666668,{"$f":"((VLOOKUP(D65,$AL$6:$AR$15,5,FALSE)-VLOOKUP(D65,$AL$6:$AR$15,6,FALSE)*(K65^0.5)-VLOOKUP(D65,$AL$6:$AR$15,7,FALSE)*(R65^0.5))^2)","v":9.9191195371678545E-2},16876.84,true,false,false,600,null,null,{"$f":"0.044*F103","v":8.36},null,null,null,null,{"$f":"VLOOKUP(D65,$Y$6:$AK$15,13,FALSE)","v":600}]
[null,"Disk",{"$f":"D104","v":"JD 6105M"},{"$f":"IFERROR(VLOOKUP(C66,$C$62:$F$65,4,FALSE),0)","v":0},{"$f":"E104","v":2},{"$f":"F104","v":14},{"$f":"G104","v":true},21800,0,2000,10,10,{"$f":"(VLOOKUP($B66,$B$6:$V$51,19,FALSE)-VLOOKUP($B66,$B$6:$V$51,20,FALSE)*($K66^0.5)-VLOOKUP($B66,$B$6:$V$51,21,FALSE)*($R66^0.5))^2","v":0.29501133305379423},6431.25,true,false,false,200,{"$f":"Q104","v":true},false,4.62,33,33,34,50]
[null,"Disk",{"$f":"D105","v":"JD 6190R"},{"$f":"IFERROR(VLOOKUP(C67,$C$62:$F$65,4,FALSE),0)","v":190},null,{"$f":"F105","v":24},true,42600,0,2000,10,10,0.29501133305379423,12567.48,true,false,false,200,{"$f":"Q105","v":true},{"$f":"R105","v":false},{"$f":"S105","v":8.36},{"$f":"T105","v":33},{"$f":"U105","v":33},{"$f":"V105","v":34},{"$f":"W105","v":50}]
[null,{"$f":"B106","v":"No-Till Grain Drill"},"JD 6130D",130,{"$f":"E106","v":2},12,true,42000,0,1500,10,10,0.40493157686712605,17007.13,true,false,false,150,true,false,5.72,null,null,null,{"$f":"W106","v":50}]
[null,{"$f":"B107","v":"Grain Drill"},"JD 6130D",130,null,12,true,22700,0,1500,10,10,0.40493157686712605,9191.9500000000007,true,false,false,150,true,false,6.6,null,null,null,50]
[null,"Veggie Planter","JD 5075E",75,{"$f":"E108","v":2},"4 Row",true,16290,0,1500,10,10,0.40493157686712605,6596.34,true,false,false,150,true,false,3.3,null,null,null,50]
[null,"Veggie Planter","JD 6190R",190,null,"8 Row",true,20640,0,1500,10,10,0.40493157686712605,8357.7900000000009,true,false,false,150,true,false,8.36,null,null,null,50]
[null,"Cultipacker","JD 6130D",130,{"$f":"E110","v":2},12,true,4130,0,2000,6.666666666666667,6.666666666666667,0.36842620298428136,1521.6,true,false,false,300,true,false,5.72,{"$f":"T110","v":50},{"$f":"U110","v":50},null,50]
[null,"Cultipacker","JD 6150M",150,null,20,true,16200,0,2000,6.666666666666667,6.666666666666667,0.36842620298428136,5968.5,true,false,false,300,true,false,6.6,{"$f":"T111","v":50},{"$f":"U111","v":50},null,50]
[null,"Field Cultivator","JD 6150M",150,{"$f":"E112","v":2},12,true,11500,0,2000,20,20,0.15925291010098244,1831.41,true,false,false,100,true,false,6.6,null,null,null,50]
[null,"Field Cultivator","JD 6190R",190,null,24,true,31958,0,2000,20,20,0.15925291010098244,5089.3999999999996,true,false,false,100,true,false,8.36,null,null,null,50]
[null,"Chisel Plow","JD 6190R",190,{"$f":"E114","v":2},10,true,6000,0,2000,13.333333333333334,13.333333333333334,0.30445491174160744,1826.73,true,false,false,150,true,false,8.36,{"$f":"T114","v":50},{"$f":"U114","v":50},null,50]
[null,"Chisel Plow","JD 6130D",130,null,16,true,22500,0,2000,13.333333333333334,13.333333333333334,0.30445491174160744,6850.24,true,false,false,150,true,false,5.72,{"$f":"T115","v":50},{"$f":"U115","v":50},null,50]
[null,"Row Conditioner","JD 6130D",130,{"$f":"E116","v":2},13,true,7300,0,2000,20,20,0.15925291010098244,1162.55,true,false,false,100,true,false,5.72,null,null,null,50]
[null,"Row Conditioner","JD 6190R",190,null,21,true,12000,0,2000,20,20,0.15925291010098244,1911.03,true,false,false,100,true,false,8.36,null,null,null,50]
[null,"Disk Bedder","JD 6150M",150,{"$f":"E118","v":2},"4R-38",true,7820,0,2000,12.5,12.5,0.25209564375906479,1971.39,true,false,false,160,true,false,6.6,null,null,null,50]
[null,"Disk Bedder","JD 6190R",190,null,"6R-30",true,12800,0,2000,12.5,12.5,0.25209564375906479,3226.82,true,false,false,160,true,false,8.36,null,null,null,50]
[null,"Para-Till","JD 5075E",75,{"$f":"E120","v":2},"2 Shank",true,1670,0,2000,20,20,0.15925291010098244,265.95,true,false,false,100,true,false,3.3,{"$f":"T120","v":50},{"$f":"U120","v":50},null,50]
[null,"Para-Till","JD 6190R",190,null,"3 Shank",true,3550,0,2000,20,20,0.15925291010098244,565.35,true,false,false,100,true,false,8.36,{"$f":"T121","v":50},{"$f":"U121","v":50},null,50]
[null,"Row Planter","JD 6130D",130,{"$f":"E122","v":2},"4R-30",true,2580,0,900,6,6,0.47878068691110282,1235.25,true,false,false,150,true,false,5.72,null,null,null,50]
[null,"Row Planter","JD 6150M",150,null,"6R-30",true,16290,0,900,6,6,0.47878068691110282,7799.34,true,false,false,150,true,false,6.6,null,null,null,50]
[null,{"$f":"B124","v":"Disk Mower Conditioner"},"JD 5075E",75,{"$f":"E124","v":2},9,true,23535,0,2500,12.5,12.5,0.26948477319338993,6342.32,true,false,false,200,true,false,3.3,{"$f":"T124","v":33},{"$f":"U124","v":33},{"$f":"V124","v":34},50]
[null,{"$f":"B125","v":"SP Mower Conditioner  — 235 hp"},"N/A",0,null,13,true,163569.60000000001,0,10000,16.666666666666668,16.666666666666668,0.23278081849515483,38075.870000000003,true,false,false,600,true,false,10.34,{"$f":"T125","v":33},{"$f":"U125","v":33},{"$f":"V125","v":34},50]
[null,"Hay Rake","JD 5075E",75,{"$f":"E126","v":1},17,true,4738,0,2500,12.5,12.5,0.22021096783411126,1043.3599999999999,true,false,false,200,true,false,3.3,33,33,34,100,null,80]
[null,"Hay Rake","JD 5075E",75,null,17,true,4738,0,2500,12.5,12.5,0.22021096783411126,1043.3599999999999,true,false,false,200,true,false,3.3,33,33,34,0,"Bale Wrap","Field Speed","Standard FS","User Spec FS"]
[null,"Baler","JD 5075E",75,{"$f":"E128","v":2},"1250 lbs — 5 x 6 ft",true,31207,0,1500,7.5,7.5,0.33108528481565441,10332.18,true,false,false,200,true,false,3.3,33,33,34,50,{"$f":"X128","v":"Net Wrap"},{"$f":"AB128","v":35},{"$f":"AF128","v":true},{"$f":"AG128","v":false}]
[null,"Baler","JD 6190R",190,null,"2100 lbs — 3 x 4 x 9.5 ft",true,136907.1,0,3000,15,15,0.21236307418431866,29074.01,true,false,false,200,true,false,8.36,33,33,34,50,{"$f":"X129","v":"Net Wrap"},{"$f":"AB129","v":80},{"$f":"AF129","v":true},{"$f":"AG129","v":false}]
[null,"Forage Harvester",null,null,{"$f":"E130","v":1},375,true,244382.4,0,4000,13.333333333333334,13.333333333333334,0.15419222075177438,47446.559999999998,true,false,false,300,true,false,16.5,33,33,34,100]
[null,"Forage Harvester",null,null,null,800,true,473988.6,0,4000,13.333333333333334,13.333333333333334,0.15419222075177438,92024.34,true,false,false,300,true,false,35.200000000000003,33,33,34,0,null,"Load Time ","Std. Minutes","User Minutes"]
[null,"Bale Hauler",{"$f":"D132","v":"JD 5075E"},75,{"$f":"E132","v":2},"14 — 5 x 6 ft (Lrg Rd)",true,25587,0,3000,15,15,0.11262813284048623,2881.82,true,false,false,200,true,false,3.3,33,33,34,50,null,{"$f":"AB132","v":20},{"$f":"AF132","v":true},{"$f":"AG132","v":false}]
[null,"Bale Hauler",{"$f":"D133","v":"JD 5075E"},75,null,"16 — 3 x 4 x 9 ft (Lrg Sq)",true,40500,0,3000,15,15,0.11262813284048623,4561.4399999999996,true,false,false,200,true,false,3.3,33,33,34,50,null,{"$f":"AB133","v":20},{"$f":"AF133","v":true},{"$f":"AG133","v":false}]
[null,"Spreader",{"$f":"D134","v":"JD 5075E"},75,{"$f":"E134","v":1},{"$f":"F134","v":40},null,{"$f":"H134","v":11300},{"$f":"I134","v":0},{"$f":"K134","v":1200},1.5,1.5,0.65133506015365639,{"$f":"L134","v":7360.09},null,false,null,800,true,false,3.3]
[]
["Table 5","UserForm User provided Input Values"]
[null,"UserForm","Tractor Selection\nTractor Name","Tractor Unit\nSize/Name","Quantity","Implement\nSize","Use Suggested\nPrice","Purchase\nPrice","Hours at \nPurchase","Calculated\nOperating Years","Estimated\nUL Hours","Estimated\nSV","Standard\nUse Hours","Acre-Based\nUse Hours","User Specified Hours","User Specified\nAnnual \nUse Hours","Suggested \nFuel Use","User Specified \nFuel Use","Gallons \nPer Hour","% Switchgrass","% Miscanthus","% Sorghum","% Acres\nper each Implement"]
[null,1,"JD 5075E","MFWD 75",4,{"$f":"VLOOKUP(D100,$Y$6:$AK$15,6,FALSE)","v":75},true,47900,0,20,16000,8635.35,true,false,false,600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Match \nError Checking:\nIf ≥ Req'd HP, True","Tractor Match \nError Checking:\nIf ≤ Req'd HP, True"]
[null,2,"JD 6130D","MFWD 130",null,{"$f":"VLOOKUP(D101,$Y$6:$AK$15,6,FALSE)","v":130},true,114000,0,26.67,16000,17996.22,true,false,false,600]
[null,3,"JD 6150M","MFWD 150",null,{"$f":"VLOOKUP(D102,$Y$6:$AK$15,6,FALSE)","v":150},true,143000,0,26.67,16000,14451.43,true,false,false,600,null,null,null,null,null,null,null,null,null,null,null,null,"Allocation Factors",null,null,null,null,"User-Specified\nTractor HP"]
[null,4,"JD 6190R","MFWD 190",null,{"$f":"VLOOKUP(D103,$Y$6:$AK$15,6,FALSE)","v":190},true,167000,0,20,16000,16876.84,true,false,false,600,null,null,null,null,null,null,null,null,"Switchgrass","Miscanthus","Sorghum",null,"Switchgrass","Miscanthus","E Sorghum"]
[null,"Disk",2,"JD 6105M",2,14,true,21800,0,10,2000,6431.25,true,false,false,200,true,false,4.62,33,33,34,50,null,33,33,{"$f":"$N$4-Y104-Z104","v":34},null,{"$f":"$W104*T104/SUM($W104*T104+$W105*T105)","v":0.5},{"$f":"$W104*U104/SUM($W104*U104+$W105*U105)","v":0.5},{"$f":"$W104*V104/SUM($W104*V104+$W105*V105)","v":0.5},null,null,{"$f":"VLOOKUP(C104,$B$100:$F$103,5,FALSE)","v":130},{"$f":"IF($AH$104>=VLOOKUP($F$104,$C$6:$W$8,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$104<=VLOOKUP($F$104,$C$6:$W$8,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Disk",4,"JD 6190R",null,24,true,42600,0,10,2000,12567.48,true,false,false,200,true,false,8.36,33,33,34,50,null,33,33,{"$f":"$N$4-Y105-Z105","v":34},null,{"$f":"1-AC104","v":0.5},{"$f":"1-AD104","v":0.5},{"$f":"1-AE104","v":0.5},null,null,{"$f":"VLOOKUP(C105,$B$100:$F$103,5,FALSE)","v":190},{"$f":"IF($AH$105>=VLOOKUP($F$105,$C$6:$W$8,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$105<=VLOOKUP($F$105,$C$6:$W$8,21,FALSE),TRUE,FALSE)","v":true}]
[null,"No-Till Grain Drill",2,"JD 6130D",2,12,true,42000,0,10,1500,17007.13,true,false,false,150,true,false,5.72,100,0,0,50,null,100,0,0,null,{"$f":"$W106*T106/SUM($W106*T106+$W107*T107)","v":0.5},null,null,null,null,130,{"$f":"IF($AH$106>=VLOOKUP($B$106,$B$11:$W$19,22,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$106<=VLOOKUP($B$106,$B$11:$W$19,22,FALSE),TRUE,FALSE)","v":true}]
[null,"Grain Drill",2,"JD 6130D",null,12,true,22700,0,10,1500,9191.9500000000007,true,false,false,150,true,false,6.6,100,0,0,50,null,100,0,0,null,{"$f":"1-AC106","v":0.5},null,null,null,null,130,{"$f":"IF($AH$107>=VLOOKUP($B$107,$B$11:$W$19,22,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$107<=VLOOKUP($B$107,$B$11:$W$19,22,FALSE),TRUE,FALSE)","v":true}]
[null,"Veggie Planter",1,"JD 5075E",2,"4 Row",true,16290,0,10,1500,6596.34,true,false,false,150,true,false,3.3,0,100,0,50,null,0,100,0,null,null,{"$f":"$W108*U108/SUM($W108*U108+$W109*U109)","v":0.5},null,null,null,75,{"$f":"IF($AH$108>=VLOOKUP($F$108,$C$33:$W$35,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$108<=VLOOKUP($F$108,$C$33:$W$35,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Veggie Planter",4,"JD 6190R",null,"8 Row",true,20640,0,10,1500,8357.7900000000009,true,false,false,150,true,false,8.36,0,100,0,50,null,0,100,0,null,null,{"$f":"1-AD108","v":0.5},null,null,null,190,{"$f":"IF($AH$109>=VLOOKUP($F$109,$C$33:$W$35,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$109<=VLOOKUP($F$109,$C$33:$W$35,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Cultipacker",2,"JD 6130D",2,12,true,4130,0,6.67,2000,1521.6,true,false,false,300,true,false,5.72,50,50,0,50,null,50,{"$f":"$N$4-Y110","v":50},0,null,{"$f":"$W110*T110/SUM($W110*T110+$W111*T111)","v":0.5},{"$f":"$W110*U110/SUM($W110*U110+$W111*U111)","v":0.5},null,null,null,130,{"$f":"IF($AH$110>=VLOOKUP($F$110,$C$9:$W$10,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$110<=VLOOKUP($F$110,$C$9:$W$10,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Cultipacker",3,"JD 6150M",null,20,true,16200,0,6.67,2000,5968.5,true,false,false,300,true,false,6.6,50,50,0,50,null,50,{"$f":"$N$4-Y111","v":50},0,null,{"$f":"1-AC110","v":0.5},{"$f":"1-AD110","v":0.5},null,null,null,150,{"$f":"IF($AH$111>=VLOOKUP($F$111,$C$9:$W$10,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$111<=VLOOKUP($F$111,$C$9:$W$10,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Field Cultivator",3,"JD 6150M",2,12,true,11500,0,20,2000,1831.41,true,false,false,100,true,false,6.6,0,0,100,50,null,0,0,100,null,null,null,{"$f":"$W112*V112/SUM($W112*V112+$W113*V113)","v":0.5},null,null,{"$f":"VLOOKUP(C112,$B$100:$F$103,5,FALSE)","v":150},{"$f":"IF($AH$112>=VLOOKUP($F$112,$C$23:$W$24,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$112<=VLOOKUP($F$112,$C$23:$W$24,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Field Cultivator",4,"JD 6190R",null,24,true,31958,0,20,2000,5089.3999999999996,true,false,false,100,true,false,8.36,0,0,100,50,null,0,0,100,null,null,null,{"$f":"1-AE112","v":0.5},null,null,190,{"$f":"IF($AH$113>=VLOOKUP($F$113,$C$23:$W$24,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$113<=VLOOKUP($F$113,$C$23:$W$24,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Chisel Plow",4,"JD 6190R",2,10,true,6000,0,13.33,2000,1826.73,true,false,false,150,true,false,8.36,50,50,100,50,null,50,{"$f":"$N$4-Y114","v":50},100,null,{"$f":"$W114*T114/SUM($W114*T114+$W115*T115)","v":0.5},{"$f":"$W114*U114/SUM($W114*U114+$W115*U115)","v":0.5},{"$f":"$W114*V114/SUM($W114*V114+$W115*V115)","v":0.5},null,null,190,{"$f":"IF($AH$114>=VLOOKUP($F$114,$C$20:$W$22,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$114<=VLOOKUP($F$114,$C$20:$W$22,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Chisel Plow",2,"JD 6130D",null,16,true,22500,0,13.33,2000,6850.24,true,false,false,150,true,false,5.72,50,50,100,50,null,50,{"$f":"$N$4-Y115","v":50},100,null,{"$f":"1-AC114","v":0.5},{"$f":"1-AD114","v":0.5},{"$f":"1-AE114","v":0.5},null,null,130,{"$f":"IF($AH$115>=VLOOKUP($F$115,$C$20:$W$22,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$115<=VLOOKUP($F$115,$C$20:$W$22,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Row Conditioner",2,"JD 6130D",2,13,true,7300,0,20,2000,1162.55,true,false,false,100,true,false,5.72,0,0,100,50,null,0,0,100,null,null,null,{"$f":"$W116*V116/SUM($W116*V116+$W117*V117)","v":0.5},null,null,130,{"$f":"IF($AH$116>=VLOOKUP($F$116,$C$28:$W$30,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$116<=VLOOKUP($F$116,$C$28:$W$30,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Row Conditioner",4,"JD 6190R",null,21,true,12000,0,20,2000,1911.03,true,false,false,100,true,false,8.36,0,0,100,50,null,0,0,100,null,null,null,{"$f":"1-AE116","v":0.5},null,null,190,{"$f":"IF($AH$117>=VLOOKUP($F$117,$C$28:$W$30,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$117<=VLOOKUP($F$117,$C$28:$W$30,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Disk Bedder",3,"JD 6150M",2,"4R-38",true,7820,0,12.5,2000,1971.39,true,false,false,160,true,false,6.6,0,0,100,50,null,0,0,100,null,null,null,{"$f":"$W118*V118/SUM($W118*V118+$W119*V119)","v":0.5},null,null,150,{"$f":"IF($AH$118>=VLOOKUP($F$118,$C$25:$W$27,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$118<=VLOOKUP($F$118,$C$25:$W$27,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Disk Bedder",4,"JD 6190R",null,"6R-30",true,12800,0,12.5,2000,3226.82,true,false,false,160,true,false,8.36,0,0,100,50,null,0,0,100,null,null,null,{"$f":"1-AE118","v":0.5},null,null,190,{"$f":"IF($AH$119>=VLOOKUP($F$119,$C$25:$W$27,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$119<=VLOOKUP($F$119,$C$25:$W$27,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Para-Till",1,"JD 5075E",2,"2 Shank",true,1670,0,20,2000,265.95,true,false,false,100,true,false,3.3,50,50,0,50,null,50,{"$f":"$N$4-Y120","v":50},0,null,{"$f":"$W120*T120/SUM($W120*T120+$W121*T121)","v":0.5},{"$f":"$W120*U120/SUM($W120*U120+$W121*U121)","v":0.5},null,null,null,75,{"$f":"IF($AH$120>=VLOOKUP($F$120,$C$31:$W$32,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$120<=VLOOKUP($F$120,$C$31:$W$32,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Para-Till",4,"JD 6190R",null,"3 Shank",true,3550,0,20,2000,565.35,true,false,false,100,true,false,8.36,50,50,0,50,null,50,{"$f":"$N$4-Y121","v":50},0,null,{"$f":"1-AC120","v":0.5},{"$f":"1-AD120","v":0.5},null,null,null,190,{"$f":"IF($AH$121>=VLOOKUP($F$121,$C$31:$W$32,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$121<=VLOOKUP($F$121,$C$31:$W$32,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Row Planter",2,"JD 6130D",2,"4R-30",true,2580,0,6,900,1235.25,true,false,false,150,true,false,5.72,0,0,100,50,null,0,0,100,null,null,null,{"$f":"$W122*V122/SUM($W122*V122+$W123*V123)","v":0.5},null,null,130,{"$f":"IF($AH$122>=VLOOKUP($F$122,$C$41:$W$43,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$122<=VLOOKUP($F$122,$C$41:$W$43,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Row Planter",3,"JD 6150M",null,"6R-30",true,16290,0,6,900,7799.34,true,false,false,150,true,false,6.6,0,0,100,50,null,0,0,100,null,null,null,{"$f":"1-AE122","v":0.5},null,null,150,{"$f":"IF($AH$123>=VLOOKUP($F$123,$C$41:$W$43,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$123<=VLOOKUP($F$123,$C$41:$W$43,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Disk Mower Conditioner",1,"JD 5075E",2,9,true,23535,0,10,2500,6342.32,true,false,false,200,true,false,3.3,33,33,34,50,null,33,33,{"$f":"$N$4-Y124-Z124","v":34},null,{"$f":"$W124*T124/SUM($W124*T124+$W125*T125)","v":0.5},{"$f":"$W124*U124/SUM($W124*U124+$W125*U125)","v":0.5},{"$f":"$W124*V124/SUM($W124*V124+$W125*V125)","v":0.5},null,null,{"$f":"IF(B124=B48,\"N/A\",VLOOKUP(C124,$B$100:$F$103,5,FALSE))","v":75},{"$f":"IF(B124=B12,IF(AH124>=VLOOKUP(F124,C12:W13,21,FALSE),FALSE,TRUE),TRUE)","v":false},{"$f":"IF(B124=B12,IF(AH124<=VLOOKUP(F124,C12:W13,21,FALSE),FALSE,TRUE),TRUE)","v":false}]
[null,"SP Mower Conditioner  — 235 hp",0,"N/A",null,13,true,163569.60000000001,0,10,10000,38075.870000000003,true,false,false,600,true,false,10.34,33,33,34,50,null,33,33,34,null,{"$f":"1-AC124","v":0.5},{"$f":"1-AD124","v":0.5},{"$f":"1-AE124","v":0.5},null,null,{"$f":"IF(B125=B48,\"N/A\",VLOOKUP(C125,$B$100:$F$103,5,FALSE))","v":"N/A"},{"$f":"IF(B124=B12,IF(AH124>=VLOOKUP(F124,C12:W13,21,FALSE),FALSE,TRUE),TRUE)","v":false},{"$f":"IF(B125=B12,IF(AH124<=VLOOKUP(F125,C12:W13,21,FALSE),FALSE,TRUE),TRUE)","v":true}]
[null,"Hay Rake",1,"JD 5075E",1,17,true,4738,0,12.5,2500,1043.3599999999999,true,false,false,200,true,false,3.3,33,33,34,100,null,33,33,34,null,{"$f":"$W126*T126/SUM($W126*T126+$W127*T127)","v":1},{"$f":"$W126*U126/SUM($W126*U126+$W127*U127)","v":1},{"$f":"$W126*V126/SUM($W126*V126+$W127*V127)","v":1},null,null,{"$f":"VLOOKUP(C126,$B$100:$F$103,5,FALSE)","v":75},{"$f":"IF($AH$126>=VLOOKUP($F$126,$C$17:$W$18,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$126<=VLOOKUP($F$126,$C$17:$W$18,21,FALSE),TRUE,FALSE)","v":true}]
[null,"Hay Rake",1,"JD 5075E",null,17,true,4738,0,12.5,2500,1043.3599999999999,true,false,false,200,true,false,3.3,33,33,34,0,"Bale Wrap",33,33,34,"Field Speed",{"$f":"1-AC126","v":0},{"$f":"1-AD126","v":0},{"$f":"1-AE126","v":0},"Standard FS","User Spec FS",{"$f":"VLOOKUP(C127,$B$100:$F$103,5,FALSE)","v":75},{"$f":"IF($AH$127>=VLOOKUP($F$127,$C$17:$W$18,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$127<=VLOOKUP($F$127,$C$17:$W$18,21,FALSE),TRUE,FALSE)","v":true},"Bales"]
[null,"Baler",1,"JD 5075E",2,"1250 lbs — 5 x 6 ft",true,31207,0,7.5,1500,10332.18,true,false,false,200,true,false,3.3,33,33,34,50,"Net Wrap",33,33,34,35,{"$f":"$W128*T128/SUM($W128*T128+$W129*T129)","v":0.5},{"$f":"$W128*U128/SUM($W128*U128+$W129*U129)","v":0.5},{"$f":"$W128*V128/SUM($W128*V128+$W129*V129)","v":0.5},true,false,{"$f":"VLOOKUP(C128,$B$100:$F$103,5,FALSE)","v":75},{"$f":"IF($F$128=C15,TRUE,IF($AH$128>=VLOOKUP($F$128,$C$14:$W$16,21,FALSE),TRUE,FALSE))","v":true},{"$f":"IF($F$128=D15,TRUE,IF($AH$128<=VLOOKUP($F$128,$C$14:$W$16,21,FALSE),TRUE,FALSE))","v":true},{"$f":"VLOOKUP(F128,C164:J166,8,FALSE)","v":"14 — 5 x 6 ft (Lrg Rd)"}]
[null,"Baler",4,"JD 6190R",null,"2100 lbs — 3 x 4 x 9.5 ft",true,136907.1,0,7.5,3000,29074.01,true,false,false,200,true,false,8.36,33,33,34,50,"Net Wrap",33,33,34,80,{"$f":"1-AC128","v":0.5},{"$f":"1-AD128","v":0.5},{"$f":"1-AE128","v":0.5},true,false,{"$f":"VLOOKUP(C129,$B$100:$F$103,5,FALSE)","v":190},{"$f":"IF($F$129=$C$15,TRUE,IF($AH$129>=VLOOKUP($F$129,$C$14:$W$16,21,FALSE),TRUE,FALSE))","v":true},{"$f":"IF($F$129=$C$15,TRUE,IF($AH$129<=VLOOKUP($F$129,$C$14:$W$16,21,FALSE),TRUE,FALSE))","v":true},{"$f":"VLOOKUP(F129,C164:J166,8,FALSE)","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"}]
[null,"Forage Harvester",null,null,1,375,true,244382.4,0,13.33,4000,47446.559999999998,true,false,false,300,true,false,16.5,33,33,34,100,null,33,33,34,null,{"$f":"$W130*T130/SUM($W130*T130+$W131*T131)","v":1},{"$f":"$W130*U130/SUM($W130*U130+$W131*U131)","v":1},{"$f":"$W130*V130/SUM($W130*V130+$W131*V131)","v":1},null,null,null,null,null,"Max Loads \nper Hour"]
[null,"Forage Harvester",null,null,null,800,true,473988.6,0,13.33,4000,92024.34,true,false,false,300,true,false,35.200000000000003,33,33,34,0,null,33,33,34,"Minutes per Load",{"$f":"1-AC130","v":0},{"$f":"1-AD130","v":0},{"$f":"1-AE130","v":0},"Std. Minutes","User Minutes"]
[null,"Bale Hauler",1,"JD 5075E",2,"14 — 5 x 6 ft (Lrg Rd)",true,25587,0,13.5,3000,2881.82,true,false,false,200,true,false,3.3,33,33,34,50,null,33,33,34,20,{"$f":"$W132*T132/SUM($W132*T132+$W133*T133)","v":0.5},{"$f":"$W132*U132/SUM($W132*U132+$W133*U133)","v":0.5},{"$f":"$W132*V132/SUM($W132*V132+$W133*V133)","v":0.5},true,false,{"$f":"VLOOKUP(C132,$B$100:$F$103,5,FALSE)","v":75},{"$f":"IF($AH$132>=VLOOKUP($F$132,$C$4:$W$40,21,FALSE),TRUE,FALSE)","v":true},{"$f":"IF($AH$132<=VLOOKUP($F$132,$C$4:$W$40,21,FALSE),TRUE,FALSE)","v":true},{"$f":"60/AB132","v":3}]
[null,"Bale Hauler",1,"JD 5075E",null,"16 — 3 x 4 x 9 ft (Lrg Sq)",true,40500,0,15,3000,4561.4399999999996,true,false,false,200,true,false,3.3,33,33,34,50,null,33,33,34,20,{"$f":"1-AC132","v":0.5},{"$f":"1-AD132","v":0.5},{"$f":"1-AE132","v":0.5},true,false,{"$f":"VLOOKUP(C133,$B$100:$F$103,5,FALSE)","v":75},{"$f":"IF($AH$133>=VLOOKUP($F$133,$C$4:$W$40,21,FALSE),TRUE,FALSE)","v":false},{"$f":"IF($AH$133<=VLOOKUP($F$133,$C$4:$W$40,21,FALSE),TRUE,FALSE)","v":true},{"$f":"60/AB133","v":3}]
[null,"Spreader",1,"JD 5075E",1,{"$f":"C51","v":40},true,{"$f":"D51","v":11300},{"$f":"E51","v":0},{"$f":"H51","v":1.5},{"$f":"F51","v":1200},7360.09,true,false,false,800,true,false,3.3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VLOOKUP(D134,$C$100:$F$103,4,FALSE)","v":75},{"$f":"IF($AH$134>=$W$51,TRUE,FALSE)","v":false},{"$f":"IF($AH$134<=$W$51,TRUE,FALSE)","v":true}]
[]
["Table 6",null,"UserForm Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implement Calculations",null,null,null,null,null,null,null,null,null,null,"Tractor Calculations",null,null,null,"(S) Standard Budget Totals",null,null,null,"(M) Standard Budget Totals",null,null,null,"(FS) Standard Budget Totals",null,null,null,"(S) User Budget Totals",null,null,null,"(M) User Budget Totals",null,null,null,"(FS) Budget Totals",null,null,null,"Totals For Machinery Tab",null,null,null,"Tractor Capital Recovery ($/hr)",null,null,null,"Tractor Wtd. Avg. Operating Cost ($/hr)",null,null,null,"(S) Annual Use Hours",null,null,null,"(M) Annual Use Hours",null,null,null,"(FS) Annual Use Hours"]
["Tillage and Planting\nEquipment","Implement","Implement\n Size (width)","User\nImplement\nPP ($)","Std.\nImplement\nPP ($)","User\nImplement\nHours at Purchase","User\nImplement\nHours @ Salvage","Standard\nImplement\nHours @ Salvage","Std.\nImplement\nSalvage Value ($)","User\nImplement\nSalvage Value ($)","User Spec.\nImplement\nUse Hours","Calculated\nUser Implement\nOperation Years","Standard\nImplement\nUse Hours","Calculated\nStd. Implement\nOperation Years"," Tractor\nSelection","User Tractor \nUnit Size","Tractor HP","User\nTractor\nPP ($)","Std.\nTractor\nPP ($)","Tractor\nHours at Purchase","User\nTractor\nHours @ Salvage","Standard\nTractor\nHours @ Salvage","User\nTractor\nSalvage Value ($)","Std.\nTractor\nSalvage Value ($)","User Specified\nTractor\nUse Hours","Calculated\nUser Tractor\nOperation Years","Standard\nTractor\nUse Hours","Calculated\nStd. Tractor\nOperation Years","Fuel Use\nUse (gal/hr)","Implement\nField Efficiency (%)","Implement\nField Speed (mph)","Implement\nHours/Acre","Implement\nAcres/Hour\n(APH)","(S) User\nAnnual Use","(M) User\nAnnual Use","(FS) User\nAnnual Use","Labor Hours","User Implement\nCapital Recovery ($/hr)","Std.  Implement\nCapital Recovery ($/hr)","\nImplement \nR&M ($/hr)","Tractor\nLabor (hrs)","User \nTractor Capital\nRecovery ($/hr)","Standard\nTractor Capital\nRecovery ($/hr)","\nTractor \nR&M ($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor\n(hrs/acre)","Fuel\n(gal/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Labor Costs\n($/hr)","Fuel Costs\n($/hr)","R&M ($/hr)","Capital\nRecovery ($/hr)",{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"}]
[null,"Disk",{"$f":"F104","v":14},{"$f":"H104","v":21800},{"$f":"VLOOKUP(C138,$C$6:$D$8,2,FALSE)","v":21800},{"$f":"I104","v":0},{"$f":"$K104","v":2000},{"$f":"VLOOKUP(B138,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF($L$104>$D138,0,$L$104)","v":6431.25},{"$f":"VLOOKUP(C138,$C$6:$K$8,9,FALSE)","v":6431.247060572714},{"$f":"P104","v":200},{"$f":"+(G138-F138)/K138","v":10},{"$f":"I6","v":200},{"$f":"+(H138-0)/M138","v":10},{"$f":"IF(C104=1,Machinery!B18,IF(C104=2,Machinery!B19,IF(C104=3,Machinery!B20,IF(C104=4,Machinery!B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$100:$D$103,2,FALSE))","v":"MFWD 130"},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$100:$F$103,4,FALSE))","v":130},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$62:$H$65,6,FALSE))","v":114000},{"$f":"IF($O$138=\"No Tractor\",0,VLOOKUP($O138,$AA$18:$AC$21,3,FALSE))","v":114000},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP(P138,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$100:$L$103,10,FALSE))","v":17996.22},{"$f":"IF($O$138=\"No Tractor\",0,VLOOKUP($O138,$AA$18:$AN$21,14,FALSE))","v":17996.217019513966},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($O138,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O138=\"No Tractor\",0,(U138-T138)/Y138)","v":26.666666666666668},{"$f":"IF(O138=\"No Tractor\",0,VLOOKUP($P138,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O138=\"No Tractor\",0,(V138-0)/AA138)","v":26.666666666666668},{"$f":"IF(O138=\"No Tractor\",0,$S104)","v":4.62},{"$f":"VLOOKUP($B138,$B$6:$Q$51,15,FALSE)","v":0.85},{"$f":"VLOOKUP($B138,$B$6:$Q$51,16,FALSE)","v":4.5},{"$f":"1/((5280/43560)*AE138*C138*AD138)","v":0.15406162464985995},{"$f":"1/AF138","v":6.4909090909090903},{"$f":"IF(Switchgrass!J11=0,0,(Machinery!D12)*(AF138)*(1/Switchgrass!$H$114))","v":0.77030812324929976},{"$f":"IF(Miscanthus!J20=0,0,(Machinery!E12)*AF138*(1/Miscanthus!$H$82))","v":0.51353874883286643},{"$f":"IF('Energy Sorghum'!J11=0,0,Machinery!F12*AF138)","v":7.7030812324929974},{"$f":"AF138","v":0.15406162464985995},{"$f":"((($D138-$I138)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L138))))+(($I138*Inputs!$P$19)))/K138)","v":12.369978414497611},{"$f":"((($E138-$J138)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N138))))+(($J138*Inputs!$P$19)))/M138)","v":12.369979529539343},{"$f":"O6*$D138/($G138-$F138)","v":6.54},{"$f":"IF(O138=\"No Tractor\",0,AF138)","v":0.15406162464985995},{"$f":"IF(O138=\"No Tractor\",0,((($R138-$W138)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z138))))+(($W138*Inputs!$P$19)))/(Y138)))","v":13.974113987079797},{"$f":"IF(O138=\"No Tractor\",0,((($S138-$X138)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB138))))+(($X138*Inputs!$P$19)))/(AA138)))","v":13.974114066994471},{"$f":"IF(O138=\"No Tractor\",0,(VLOOKUP($P138,$AL$6:$AS$15,8,FALSE)*$R138)/($U138-$T138))","v":5.7},{"$f":"AK138*W104/100","v":7.7030812324929976E-2},{"$f":"AC138*W104/100","v":2.31},{"$f":"(AN138+AR138)*W104/100","v":6.12},{"$f":"(AM138+AQ138)*W104/100","v":13.172046798266907},{"$f":"AK138*W104/100","v":7.7030812324929976E-2},{"$f":"AC138*W104/100","v":2.31},{"$f":"(AN138+AR138)*W104/100","v":6.12},{"$f":"(AM138+AQ138)*W104/100","v":13.172046798266907},{"$f":"AK138*W104/100","v":7.7030812324929976E-2},{"$f":"AC138*W104/100","v":2.31},{"$f":"(AN138+AR138)*W104/100","v":6.12},{"$f":"(AM138+AQ138)*W104/100","v":13.172046798266907},{"$f":"$AK138*W104/100","v":7.7030812324929976E-2},{"$f":"$AC138*W104/100","v":2.31},{"$f":"($AN138+$AR138)*W104/100","v":6.12},{"$f":"($AL138+$AP138)*W104/100","v":13.172046200788703},{"$f":"$AK138*W104/100","v":7.7030812324929976E-2},{"$f":"$AC138*W104/100","v":2.31},{"$f":"($AN138+$AR138)*W104/100","v":6.12},{"$f":"($AL138+$AP138)*W104/100","v":13.172046200788703},{"$f":"$AK138*W104/100","v":7.7030812324929976E-2},{"$f":"$AC138*W104/100","v":2.31},{"$f":"($AN138+$AR138)*W104/100","v":6.12},{"$f":"($AL138+$AP138)*W104/100","v":13.172046200788703},{"$f":"AK138*Inputs!$G$15","v":1.4250700280112045},{"$f":"AC138*Inputs!$G$11","v":11.457599999999999},{"$f":"BG138","v":6.12},13.172046200788703,{"$f":"IF($O138=BU$137,$AP138,0)","v":0},13.974113987079797,0,0,{"$f":"IF($O138=BY$137,SUM(($AO138*Inputs!$G$15)+$AR138+($AC138*Inputs!$G$11)),0)","v":0},{"$f":"IF($O138=BZ$137,SUM(($AO138*Inputs!$G$15)+$AR138+($AC138*Inputs!$G$11)),0)","v":18.582670028011204},{"$f":"IF($O138=CA$137,SUM(($AO138*Inputs!$G$15)+$AR138+($AC138*Inputs!$G$11)),0)","v":0},{"$f":"IF($O138=CB$137,SUM(($AO138*Inputs!$G$15)+$AR138+($AC138*Inputs!$G$11)),0)","v":0},{"$f":"IF($O138=$CC$137,$AH138,0)","v":0},{"$f":"IF($O138=$CD$137,$AH138,0)","v":0.77030812324929976},{"$f":"IF($O138=CE137,$AH138,0)","v":0},{"$f":"IF($O138=$CF$137,$AH138,0)","v":0},{"$f":"IF($O138=$CG$137,$AI138,0)","v":0},{"$f":"IF($O138=$CH$137,$AI138,0)","v":0.51353874883286643},{"$f":"IF($O138=$CI$137,$AI138,0)","v":0},{"$f":"IF($O138=$CJ$137,$AI138,0)","v":0},{"$f":"IF($O138=$CK$137,$AJ138,0)","v":0},{"$f":"IF($O138=$CL$137,$AJ138,0)","v":7.7030812324929974},{"$f":"IF($O138=$CM$137,$AJ138,0)","v":0},{"$f":"IF($O138=$CN$137,$AJ138,0)","v":0}]
[null,"Disk",{"$f":"IF(E104=2,F105,0)","v":24},{"$f":"IF($E104=2,$H105,0)","v":42600},{"$f":"IF(E104=2,VLOOKUP(C139,$C$6:$D$8,2,FALSE),0)","v":42600},{"$f":"IF(E104=2,I105,0)","v":0},{"$f":"IF($E104=2,$K105,0)","v":2000},{"$f":"IF(E104=2,VLOOKUP(B139,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF($E$104=2,IF($L$105>$D139,0,$L$105),0)","v":12567.48},{"$f":"IF(E104=2,VLOOKUP(C139,$C$6:$K$8,9,FALSE),0)","v":12567.482788091635},{"$f":"IF(E104=2,P105,0)","v":200},{"$f":"IF($E$104=2,+(G139-F139)/K139,0)","v":10},{"$f":"IF(E104=2,I6,0)","v":200},{"$f":"IF(E104=2,(H139-0)/M139)","v":10},{"$f":"IF(E104=2,IF(C105=1,Machinery!B18,IF(C105=2,Machinery!B19,IF(C105=3,Machinery!B20,IF(C105=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O139=\"No Tractor\",0,IF($E$104=2,VLOOKUP($O139,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O139=\"No Tractor\",0,IF($E$104=2,VLOOKUP($O139,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O139=\"No Tractor\",0,IF($E$104=2,VLOOKUP($O139,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($E$104=2,IF($O$139=\"No Tractor\",0,VLOOKUP($O139,$AA$18:$AC$21,3,FALSE)),0)","v":167000},{"$f":"IF(O139=\"No Tractor\",0,IF($E$104=2,VLOOKUP($O139,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O139=\"No Tractor\",0,IF($E$104=2,VLOOKUP($O139,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O139=\"No Tractor\",0,IF(E104=2,VLOOKUP(P139,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,VLOOKUP($O139,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($E$104=2,IF($O$139=\"No Tractor\",0,VLOOKUP($O139,$AA$18:$AN$21,14,FALSE)),0)","v":16876.839266172803},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,VLOOKUP($O139,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,(U139-T139)/Y139,0))","v":26.666666666666668},{"$f":"IF(O139=\"No Tractor\",0,IF(E104=2,VLOOKUP($P139,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O139=\"No Tractor\",0,IF(E104=2,(V139-0)/AA139,0))","v":26.666666666666668},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,$S105,0))","v":8.36},{"$f":"IF(E104=2,VLOOKUP($B139,$B$6:$Q$51,15,FALSE),0)","v":0.85},{"$f":"IF(E104=2,VLOOKUP($B139,$B$6:$Q$51,16,FALSE),0)","v":4.5},{"$f":"IF(E104=2,1/((5280/43560)*AE139*C139*AD139),0)","v":8.9869281045751634E-2},{"$f":"IF($E$104=2,1/AF139,0)","v":11.127272727272727},{"$f":"IF(Switchgrass!J11=0,0,IF(E104=2,((Machinery!D12)*(AF139)*(1/Switchgrass!$H$114)),0))","v":0.44934640522875818},{"$f":"IF(Miscanthus!J20=0,0,IF(E104=2,(Machinery!E12)*AF139*(1/Miscanthus!$H$82),0))","v":0.29956427015250542},{"$f":"IF('Energy Sorghum'!J11=0,0,IF(E104=2,(Machinery!F12)*AF139,0))","v":4.4934640522875817},8.9869281045751634E-2,{"$f":"IF($E$104=2,((($D139-$I139)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L139))))+(($I139*Inputs!$P$19)))/K139),0)","v":24.172529863064192},{"$f":"IF($E$104=2,((($E139-$J139)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N139))))+(($J139*Inputs!$P$19)))/M139),0)","v":24.172528805430094},{"$f":"IF($E$104=2,O6*$D139/($G139-$F139),0)","v":12.78},{"$f":"IF(O139=\"No Tractor\",0,IF(E104=2,AF139,0))","v":8.9869281045751634E-2},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,((($R139-$W139)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z139))))+(($W139*Inputs!$P$19)))/(Y139)),0))","v":20.725196986416769},{"$f":"IF(O139=\"No Tractor\",0,IF($E104=2,((($S139-$X139)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB139))))+(($X139*Inputs!$P$19)))/(AA139)),0))","v":20.725197006092603},{"$f":"IF(O139=\"No Tractor\",0,IF(E104=2,(VLOOKUP($P139,$AL$6:$AS$15,8,FALSE)*$R139)/($U139-$T139),0))","v":8.35},{"$f":"AK139*W105/100","v":4.4934640522875817E-2},{"$f":"AC139*W105/100","v":4.18},{"$f":"(AN139+AR139)*W105/100","v":10.565},{"$f":"(AM139+AQ139)*W105/100","v":22.448862905761349},{"$f":"AK139*W105/100","v":4.4934640522875817E-2},{"$f":"AC139*W105/100","v":4.18},{"$f":"(AN139+AR139)*W105/100","v":10.565},{"$f":"(AM139+AQ139)*W105/100","v":22.448862905761349},{"$f":"AK139*W105/100","v":4.4934640522875817E-2},{"$f":"AC139*W105/100","v":4.18},{"$f":"(AN139+AR139)*W105/100","v":10.565},{"$f":"(AM139+AQ139)*W105/100","v":22.448862905761349},{"$f":"$AK139*W105/100","v":4.4934640522875817E-2},{"$f":"$AC139*W105/100","v":4.18},{"$f":"($AN139+$AR139)*W105/100","v":10.565},{"$f":"($AL139+$AP139)*W105/100","v":22.44886342474048},{"$f":"$AK139*W105/100","v":4.4934640522875817E-2},{"$f":"$AC139*W105/100","v":4.18},{"$f":"($AN139+$AR139)*W105/100","v":10.565},{"$f":"($AL139+$AP139)*W105/100","v":22.44886342474048},{"$f":"$AK139*W105/100","v":4.4934640522875817E-2},{"$f":"$AC139*W105/100","v":4.18},{"$f":"($AN139+$AR139)*W105/100","v":10.565},{"$f":"($AL139+$AP139)*W105/100","v":22.44886342474048},{"$f":"AK139*Inputs!$G$15","v":0.83129084967320266},{"$f":"AC139*Inputs!$G$11","v":20.732799999999997},10.565,22.44886342474048,0,0,0,20.725196986416769,{"$f":"IF($O139=BY$137,SUM(($AO139*Inputs!$G$15)+$AR139+($AC139*Inputs!$G$11)),0)","v":0},{"$f":"IF($O139=BZ$137,SUM(($AO139*Inputs!$G$15)+$AR139+($AC139*Inputs!$G$11)),0)","v":0},{"$f":"IF($O139=CA$137,SUM(($AO139*Inputs!$G$15)+$AR139+($AC139*Inputs!$G$11)),0)","v":0},{"$f":"IF($O139=CB$137,SUM(($AO139*Inputs!$G$15)+$AR139+($AC139*Inputs!$G$11)),0)","v":29.914090849673201},{"$f":"IF($O139=$CC$137,$AH139,0)","v":0},{"$f":"IF($O139=$CD$137,$AH139,0)","v":0},{"$f":"IF($O139=CE137,$AH139,0)","v":0},{"$f":"IF($O139=$CF$137,$AH139,0)","v":0.44934640522875818},{"$f":"IF($O139=$CG$137,$AI139,0)","v":0},{"$f":"IF($O139=$CH$137,$AI139,0)","v":0},{"$f":"IF($O139=$CI$137,$AI139,0)","v":0},{"$f":"IF($O139=$CJ$137,$AI139,0)","v":0.29956427015250542},{"$f":"IF($O139=$CK$137,$AJ139,0)","v":0},{"$f":"IF($O139=$CL$137,$AJ139,0)","v":0},{"$f":"IF($O139=$CM$137,$AJ139,0)","v":0},{"$f":"IF($O139=$CN$137,$AJ139,0)","v":4.4934640522875817}]
[null,{"$f":"B106","v":"No-Till Grain Drill"},{"$f":"F106","v":12},{"$f":"$H106","v":42000},{"$f":"IF(B140=B11,D11,IF(B140=B19,D19,FALSE))","v":42000},{"$f":"I106","v":0},{"$f":"$K106","v":1500},{"$f":"VLOOKUP(B140,$B$6:$F$51,5,FALSE)","v":1500},{"$f":"IF(L106>D140,0,L106)","v":17007.13},{"$f":"IF(B140=B11,K11,IF(B140=B19,K19,FALSE))","v":17007.126228419293},{"$f":"P106","v":150},{"$f":"+(G140-F140)/K140","v":10},{"$f":"VLOOKUP(B140,B11:I19,8,FALSE)","v":150},{"$f":"+(H140-0)/M140","v":10},{"$f":"IF(C106=1,Machinery!B18,IF(C106=2,Machinery!B19,IF(C106=3,Machinery!B20,IF(C106=4,Machinery!B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$100:$D$103,2,FALSE))","v":"MFWD 130"},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$100:$F$103,4,FALSE))","v":130},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$62:$H$65,6,FALSE))","v":114000},{"$f":"IF($O$140=\"No Tractor\",0,VLOOKUP($O140,$AA$18:$AC$21,3,FALSE))","v":114000},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP(P140,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$100:$L$103,10,FALSE))","v":17996.22},{"$f":"IF($O$140=\"No Tractor\",0,VLOOKUP($O140,$AA$18:$AN$21,14,FALSE))","v":17996.217019513966},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($O140,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O140=\"No Tractor\",0,(U140-T140)/Y140)","v":26.666666666666668},{"$f":"IF(O140=\"No Tractor\",0,VLOOKUP($P140,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O140=\"No Tractor\",0,(V140-0)/AA140)","v":26.666666666666668},{"$f":"IF(O140=\"No Tractor\",0,$S106)","v":5.72},{"$f":"VLOOKUP($B140,$B$6:$Q$51,15,FALSE)","v":0.7},{"$f":"VLOOKUP($B140,$B$6:$Q$51,16,FALSE)","v":5},{"$f":"1/((5280/43560)*AE140*C140*AD140)","v":0.19642857142857142},{"$f":"1/AF140","v":5.0909090909090908},{"$f":"IF(Switchgrass!T5=\"Pasture\",IF(Switchgrass!J24=0,0,(Machinery!D12)*(AF140)*(1/Switchgrass!$H$114)),IF(Switchgrass!J26=0,0,(Machinery!D12)*(AF140)*(1/Switchgrass!$H$114)))","v":0.98214285714285721},null,null,0.19642857142857142,{"$f":"((($D140-$I140)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L140))))+(($I140*Inputs!$P$19)))/K140)","v":29.441053446449878},{"$f":"((($E140-$J140)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N140))))+(($J140*Inputs!$P$19)))/M140)","v":29.441055354064058},{"$f":"VLOOKUP(B140,B11:O19,14)*$D140/($G140-$F140)","v":21},{"$f":"IF(O140=\"No Tractor\",0,AF140)","v":0.19642857142857142},{"$f":"IF(O140=\"No Tractor\",0,((($R140-$W140)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z140))))+($W140*Inputs!$P$19))/(Y140)))","v":13.974113987079797},{"$f":"IF(O140=\"No Tractor\",0,((($S140-$X140)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB140))))+(($X140*Inputs!$P$19)))/(AA140)))","v":13.974114066994471},{"$f":"IF(O140=\"No Tractor\",0,(VLOOKUP($P140,$AL$6:$AS$15,8,FALSE)*$R140)/($U140-$T140))","v":5.7},{"$f":"AK140*W106/100","v":9.8214285714285712E-2},{"$f":"AC140*W106/100","v":2.86},{"$f":"(AN140+AR140)*W106/100","v":13.35},{"$f":"(AM140+AQ140)*W106/100","v":21.707584710529265},null,null,null,null,null,null,null,null,{"$f":"$AK140*W106/100","v":9.8214285714285712E-2},{"$f":"$AC140*W106/100","v":2.86},{"$f":"($AN140+$AR140)*W106/100","v":13.35},{"$f":"($AL140+$AP140)*W106/100","v":21.707583716764837},null,null,null,null,null,null,null,null,{"$f":"AK140*Inputs!$G$15","v":1.8169642857142856},{"$f":"AC140*Inputs!$G$11","v":14.185599999999999},13.35,21.707583716764837,0,13.974113987079797,0,0,{"$f":"IF($O140=BY$137,SUM(($AO140*Inputs!$G$15)+$AR140+($AC140*Inputs!$G$11)),0)","v":0},{"$f":"IF($O140=BZ$137,SUM(($AO140*Inputs!$G$15)+$AR140+($AC140*Inputs!$G$11)),0)","v":21.702564285714285},{"$f":"IF($O140=CA$137,SUM(($AO140*Inputs!$G$15)+$AR140+($AC140*Inputs!$G$11)),0)","v":0},{"$f":"IF($O140=CB$137,SUM(($AO140*Inputs!$G$15)+$AR140+($AC140*Inputs!$G$11)),0)","v":0},{"$f":"IF($O140=$CC$137,$AH140,0)","v":0},{"$f":"IF($O140=$CD$137,$AH140,0)","v":0.98214285714285721},{"$f":"IF($O140=CE137,$AH140,0)","v":0},{"$f":"IF($O140=$CF$137,$AH140,0)","v":0}]
[null,{"$f":"IF(E106=2,B107,0)","v":"Grain Drill"},{"$f":"IF(E106=2,F107,0)","v":12},{"$f":"IF($E106=2,$H107,0)","v":22700},{"$f":"IF(E106=2,IF(B141=B11,D11,IF(B141=B19,D19,FALSE)),0)","v":22700},{"$f":"IF(E106=2,I107,0)","v":0},{"$f":"IF($E106=2,$K107,0)","v":1500},{"$f":"IF(E106=2,VLOOKUP(B141,$B$6:$F$51,5,FALSE),0)","v":1500},{"$f":"IF(E106=2,IF(L107>D141,0,L107),0)","v":9191.9500000000007},{"$f":"IF(E106=2,IF(B141=B11,K11,IF(B141=B19,K19,FALSE)),0)","v":9191.946794883761},{"$f":"IF(E106=2,P107,0)","v":150},{"$f":"IF($E$106=2,+(G141-F141)/K141,0)","v":10},{"$f":"IF(E106=2,VLOOKUP(B141,B11:I19,8,FALSE),0)","v":150},{"$f":"IF(E106=2,(H141-0)/M141)","v":10},{"$f":"IF(E106=2,IF(C107=1,Machinery!B18,IF(C107=2,Machinery!B19,IF(C107=3,Machinery!B20,IF(C107=4,Machinery!B21,FALSE)))),0)","v":"JD 6130D"},{"$f":"IF(O141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$C$100:$D$103,2,FALSE),0))","v":"MFWD 130"},{"$f":"IF(O141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$C$100:$F$103,4,FALSE),0))","v":130},{"$f":"IF(O141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$C$62:$H$65,6,FALSE),0))","v":114000},{"$f":"IF($O$141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$AA$18:$AC$21,3,FALSE),0))","v":114000},{"$f":"IF(O141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O141=\"No Tractor\",0,IF(E106=2,VLOOKUP(P141,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,VLOOKUP($O141,$C$100:$L$103,10,FALSE),0))","v":17996.22},{"$f":"IF($O$141=\"No Tractor\",0,IF($E$106=2,VLOOKUP($O141,$AA$18:$AN$21,14,FALSE),0))","v":17996.217019513966},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,VLOOKUP($O141,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,(U141-T141)/Y141,0))","v":26.666666666666668},{"$f":"IF(O141=\"No Tractor\",0,IF(E106=2,VLOOKUP($P141,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O141=\"No Tractor\",0,IF(E106=2,(V141-0)/AA141,0))","v":26.666666666666668},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,$S107,0))","v":6.6},{"$f":"IF(E106=2,VLOOKUP($B141,$B$6:$Q$51,15,FALSE),0)","v":0.7},{"$f":"IF(E106=2,VLOOKUP($B141,$B$6:$Q$51,16,FALSE),0)","v":5},{"$f":"IF(E106=2,1/((5280/43560)*AE141*C141*AD141),0)","v":0.19642857142857142},{"$f":"IF($E$106=2,1/AF141,0)","v":5.0909090909090908},{"$f":"IF(E106=2,IF(Switchgrass!T5=\"Pasture\",IF(Switchgrass!J24=0,0,(Machinery!D12)*(AF141)*(1/Switchgrass!$H$114)),IF(Switchgrass!J26=0,0,(Machinery!D12)*(AF141)*(1/Switchgrass!$H$114))),0)","v":0.98214285714285721},null,null,0.19642857142857142,{"$f":"IF($E$106=2,((($D141-$I141)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L141))))+(($I141*Inputs!$P$19)))/K141),0)","v":15.91218782025903},{"$f":"IF($E$106=2,((($E141-$J141)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N141))))+(($J141*Inputs!$P$19)))/M141),0)","v":15.912189441363195},{"$f":"IF($E$106=2,VLOOKUP(B141,B11:O19,14)*$D141/($G141-$F141),0)","v":13.62},{"$f":"IF(O141=\"No Tractor\",0,IF(E106=2,AF141,0))","v":0.19642857142857142},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,((($R141-$W141)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z141))))+(($W141*Inputs!$P$19)))/(Y141)),0))","v":13.974113987079797},{"$f":"IF(O141=\"No Tractor\",0,IF($E106=2,((($S141-$X141)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB141))))+(($X141*Inputs!$P$19)))/(AA141)),0))","v":13.974114066994471},{"$f":"IF(O141=\"No Tractor\",0,IF(E106=2,(VLOOKUP($P141,$AL$6:$AS$15,8,FALSE)*$R141)/($U141-$T141),0))","v":5.7},{"$f":"AK141*W107/100","v":9.8214285714285712E-2},{"$f":"AC141*W107/100","v":3.3},{"$f":"(AN141+AR141)*W107/100","v":9.66},{"$f":"(AM141+AQ141)*W107/100","v":14.943151754178832},null,null,null,null,null,null,null,null,{"$f":"AK141*W107/100","v":9.8214285714285712E-2},{"$f":"$AC141*W107/100","v":3.3},{"$f":"($AN141+$AR141)*W107/100","v":9.66},{"$f":"($AL141+$AP141)*W107/100","v":14.943150903669412},null,null,null,null,null,null,null,null,{"$f":"AK141*Inputs!$G$15","v":1.8169642857142856},{"$f":"AC141*Inputs!$G$11","v":16.367999999999999},9.66,14.943150903669412,0,13.974113987079797,0,0,{"$f":"IF($O141=BY$137,SUM(($AO141*Inputs!$G$15)+$AR141+($AC141*Inputs!$G$11)),0)","v":0},{"$f":"IF($O141=BZ$137,SUM(($AO141*Inputs!$G$15)+$AR141+($AC141*Inputs!$G$11)),0)","v":23.884964285714283},{"$f":"IF($O141=CA$137,SUM(($AO141*Inputs!$G$15)+$AR141+($AC141*Inputs!$G$11)),0)","v":0},{"$f":"IF($O141=CB$137,SUM(($AO141*Inputs!$G$15)+$AR141+($AC141*Inputs!$G$11)),0)","v":0},{"$f":"IF($O141=$CC$137,$AH141,0)","v":0},{"$f":"IF($O141=$CD$137,$AH141,0)","v":0.98214285714285721},{"$f":"IF($O141=CE137,$AH141,0)","v":0},{"$f":"IF($O141=$CF$137,$AH141,0)","v":0}]
[{"$f":"F108","v":"4 Row"},"Veggie Planter",{"$f":"IF(A142=\"1 Row\",6.5,IF(A142=\"4 Row\",15,IF(A142=\"8 Row\",28,0)))","v":15},{"$f":"$H108","v":16290},{"$f":"VLOOKUP(A142,$C$33:$D$35,2,FALSE)","v":16290},{"$f":"I108","v":0},{"$f":"$K108","v":1500},{"$f":"VLOOKUP(B142,$B$6:$F$51,5,FALSE)","v":1500},{"$f":"IF(L108>D142,0,L108)","v":6596.34},{"$f":"VLOOKUP(A142,$C$33:$K$35,9,FALSE)","v":6596.3353871654836},{"$f":"P108","v":150},{"$f":"+(G142-F142)/K142","v":10},{"$f":"I33","v":150},{"$f":"+(H142-0)/M142","v":10},{"$f":"IF(C108=1,Machinery!B18,IF(C108=2,Machinery!B19,IF(C108=3,Machinery!B20,IF(C108=4,Machinery!B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$100:$D$103,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF($O$142=\"No Tractor\",0,VLOOKUP($O142,$AA$18:$AC$21,3,FALSE))","v":47900},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP(P142,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$142=\"No Tractor\",0,VLOOKUP($O142,$AA$18:$AN$21,14,FALSE))","v":8635.3473398596034},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($O142,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O142=\"No Tractor\",0,(U142-T142)/Y142)","v":26.666666666666668},{"$f":"IF(O142=\"No Tractor\",0,VLOOKUP($P142,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O142=\"No Tractor\",0,(V142-0)/AA142)","v":26.666666666666668},{"$f":"IF(O142=\"No Tractor\",0,$S108)","v":3.3},{"$f":"VLOOKUP($B142,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"VLOOKUP($B142,$B$6:$Q$51,16,FALSE)","v":1},{"$f":"1/((5280/43560)*AE142*C142*AD142)","v":0.68749999999999989},{"$f":"1/AF142","v":1.4545454545454548},null,{"$f":"IF(Miscanthus!J28=0,0,IF(Miscanthus!C28=\"Veggie Planter\",(Machinery!E12)*AF142*(1/Miscanthus!$H$82),0))","v":2.2916666666666661},null,0.68749999999999989,{"$f":"((($D142-$I142)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L142))))+(($I142*Inputs!$P$19)))/K142)","v":11.418921279217365},{"$f":"((($E142-$J142)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N142))))+(($J142*Inputs!$P$19)))/($M142))","v":11.418923612326275},{"$f":"O33*$D142/($G142-$F142)","v":0.2172},{"$f":"IF(O142=\"No Tractor\",0,AF142)","v":0.68749999999999989},{"$f":"IF(O142=\"No Tractor\",0,((($R142-$W142)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z142))))+(($W142*Inputs!$P$19)))/(Y142)))","v":5.842788596061455},{"$f":"IF(O142=\"No Tractor\",0,((($S142-$X142)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB142))))+(($X142*Inputs!$P$19)))/(AA142)))","v":5.8427886673868192},{"$f":"IF(O142=\"No Tractor\",0,(VLOOKUP($P142,$AL$6:$AS$15,8,FALSE)*$R142)/($U142-$T142))","v":2.395},null,null,null,null,{"$f":"AK142*W108/100","v":0.34374999999999994},{"$f":"AC142*W108/100","v":1.65},{"$f":"(AN142+AR142)*W108/100","v":1.3061},{"$f":"(AM142+AQ142)*W108/100","v":8.6308561398565473},null,null,null,null,null,null,null,null,{"$f":"$AK142*W108/100","v":0.34374999999999994},{"$f":"$AC142*W108/100","v":1.65},{"$f":"($AN142+$AR142)*W108/100","v":1.3061},{"$f":"($AL142+$AP142)*W108/100","v":8.630854937639409},null,null,null,null,{"$f":"AK142*Inputs!$G$15","v":6.3593749999999991},{"$f":"AC142*Inputs!$G$11","v":8.1839999999999993},{"$f":"BK142","v":1.3061},8.630854937639409,5.842788596061455,0,0,0,{"$f":"IF($O142=BY$137,SUM(($AO142*Inputs!$G$15)+$AR142+($AC142*Inputs!$G$11)),0)","v":16.938375000000001},{"$f":"IF($O142=BZ$137,SUM(($AO142*Inputs!$G$15)+$AR142+($AC142*Inputs!$G$11)),0)","v":0},{"$f":"IF($O142=CA$137,SUM(($AO142*Inputs!$G$15)+$AR142+($AC142*Inputs!$G$11)),0)","v":0},{"$f":"IF($O142=CB$137,SUM(($AO142*Inputs!$G$15)+$AR142+($AC142*Inputs!$G$11)),0)","v":0}]
[{"$f":"F109","v":"8 Row"},"Veggie Planter",{"$f":"IF(E108=2,IF(A143=\"1 Row\",6.5,IF(A143=\"4 Row\",15,IF(A143=\"8 Row\",28,0))),0)","v":28},{"$f":"IF($E108=2,$H109,0)","v":20640},{"$f":"IF(E108=2,VLOOKUP(A143,$C$33:$D$35,2,FALSE),0)","v":20640},{"$f":"IF(E108=2,I109,0)","v":0},{"$f":"IF($E108=2,$K109,0)","v":1500},{"$f":"IF(E108=2,VLOOKUP(B143,$B$6:$F$51,5,FALSE),0)","v":1500},{"$f":"IF(E108=2,IF(L109>D143,0,L109),0)","v":8357.7900000000009},{"$f":"IF(E108=2,VLOOKUP(A143,$C$33:$K$35,9,FALSE),0)","v":8357.7877465374822},{"$f":"IF(E108=2,P109,0)","v":150},{"$f":"IF($E$108=2,(G143-F143)/K143,0)","v":10},{"$f":"IF(E108=2,I33,0)","v":150},{"$f":"IF(E108=2,(H143-0)/M143)","v":10},{"$f":"IF(E108=2,IF(C109=1,Machinery!B18,IF(C109=2,Machinery!B19,IF(C109=3,Machinery!B20,IF(C109=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($O$143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$AA$18:$AC$21,3,FALSE),0))","v":167000},{"$f":"IF(O143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O143=\"No Tractor\",0,IF(E108=2,VLOOKUP(P143,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,VLOOKUP($O143,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$143=\"No Tractor\",0,IF($E$108=2,VLOOKUP($O143,$AA$18:$AN$21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,VLOOKUP($O143,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,(U143-T143)/Y143,0))","v":26.666666666666668},{"$f":"IF(O143=\"No Tractor\",0,IF(E108=2,VLOOKUP($P143,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O143=\"No Tractor\",0,IF(E108=2,(V143-0)/AA143,0))","v":26.666666666666668},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,$S109,0))","v":8.36},{"$f":"IF(E108=2,VLOOKUP($B143,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IF(E108=2,VLOOKUP($B143,$B$6:$Q$51,16,FALSE),0)","v":1},{"$f":"IF(E108=2,1/((5280/43560)*AE143*C143*AD143),0)","v":0.3683035714285714},{"$f":"IF($E$108=2,1/AF143,0)","v":2.7151515151515153},null,{"$f":"IF(Miscanthus!J28=0,0,IF(Miscanthus!C28=\"Veggie Planter\",IF(E108=2,(Machinery!E12)*AF143*(1/Miscanthus!$H$82),0),0))","v":1.2276785714285712},null,0.3683035714285714,{"$f":"IF($E$108=2,((($D143-$I143)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L143))))+(($I143*Inputs!$P$19)))/K143),0)","v":14.468174634226528},{"$f":"IF($E$108=2,((($E143-$J143)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N143))))+(($J143*Inputs!$P$19)))/($M143)),0)","v":14.468175773997197},{"$f":"IF($E$108=2,O33*$D143/($G143-$F143),0)","v":0.2752},{"$f":"IF(O143=\"No Tractor\",0,IF(E108=2,AF143,0))","v":0.3683035714285714},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,((($R143-$W143)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z143))))+(($W143*Inputs!$P$19)))/(Y143)),0))","v":20.725196986416769},{"$f":"IF(O143=\"No Tractor\",0,IF($E108=2,((($S143-$X143)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB143))))+(($X143*Inputs!$P$19)))/(AA143)),0))","v":20.725197006092603},{"$f":"IF(O143=\"No Tractor\",0,IF(E108=2,(VLOOKUP($P143,$AL$6:$AS$15,8,FALSE)*$R143)/($U143-$T143),0))","v":8.35},null,null,null,null,{"$f":"AK143*W109/100","v":0.1841517857142857},{"$f":"AC143*W109/100","v":4.18},{"$f":"(AN143+AR143)*W109/100","v":4.3125999999999998},{"$f":"(AM143+AQ143)*W109/100","v":17.596686390044901},null,null,null,null,null,null,null,null,{"$f":"$AK143*W109/100","v":0.1841517857142857},{"$f":"$AC143*W109/100","v":4.18},{"$f":"($AN143+$AR143)*W109/100","v":4.3125999999999998},{"$f":"($AL143+$AP143)*W109/100","v":17.596685810321649},null,null,null,null,{"$f":"AK143*Inputs!$G$15","v":3.4068080357142856},{"$f":"AC143*Inputs!$G$11","v":20.732799999999997},4.3125999999999998,17.596685810321649,0,0,0,20.725196986416769,{"$f":"IF($O143=BY$137,SUM(($AO143*Inputs!$G$15)+$AR143+($AC143*Inputs!$G$11)),0)","v":0},{"$f":"IF($O143=BZ$137,SUM(($AO143*Inputs!$G$15)+$AR143+($AC143*Inputs!$G$11)),0)","v":0},{"$f":"IF($O143=CA$137,SUM(($AO143*Inputs!$G$15)+$AR143+($AC143*Inputs!$G$11)),0)","v":0},{"$f":"IF($O143=CB$137,SUM(($AO143*Inputs!$G$15)+$AR143+($AC143*Inputs!$G$11)),0)","v":32.489608035714284}]
[null,"Cultipacker",{"$f":"F110","v":12},{"$f":"$H110","v":4130},{"$f":"VLOOKUP(C144,$C$9:$D$10,2,FALSE)","v":4130},{"$f":"I110","v":0},{"$f":"$K110","v":2000},{"$f":"VLOOKUP(B144,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L110>D144,0,L110)","v":1521.6},{"$f":"VLOOKUP(C144,$C$9:$K$10,9,FALSE)","v":1521.6002183250821},{"$f":"P110","v":300},{"$f":"+(G144-F144)/K144","v":6.666666666666667},{"$f":"I9","v":300},{"$f":"+(H144-0)/M144","v":6.666666666666667},{"$f":"IF(C110=1,Machinery!B18,IF(C110=2,Machinery!B19,IF(C110=3,Machinery!B20,IF(C110=4,Machinery!B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$100:$D$103,2,FALSE))","v":"MFWD 130"},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$100:$F$103,4,FALSE))","v":130},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$62:$H$65,6,FALSE))","v":114000},{"$f":"IF($O$144=\"No Tractor\",0,VLOOKUP($O144,$AA$18:$AC$21,3,FALSE))","v":114000},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP(P144,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$100:$L$103,10,FALSE))","v":17996.22},{"$f":"IF($O$144=\"No Tractor\",0,VLOOKUP($O144,$AA$18:$AN$21,14,FALSE))","v":17996.217019513966},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($O144,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O144=\"No Tractor\",0,(U144-T144)/Y144)","v":26.666666666666668},{"$f":"IF(O144=\"No Tractor\",0,VLOOKUP($P144,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O144=\"No Tractor\",0,(V144-0)/AA144)","v":26.666666666666668},{"$f":"IF(O144=\"No Tractor\",0,$S110)","v":5.72},{"$f":"VLOOKUP($B144,$B$6:$Q$51,15,FALSE)","v":0.85},{"$f":"VLOOKUP($B144,$B$6:$Q$51,16,FALSE)","v":6.5},{"$f":"1/((5280/43560)*AE144*C144*AD144)","v":0.12443438914027151},{"$f":"1/AF144","v":8.0363636363636353},{"$f":"IF(Switchgrass!T5=\"Cropland\",IF(Switchgrass!J25=0,0,IF(Switchgrass!C25=\"Cultipacker\",(Machinery!D12)*(AF144)*(1/Switchgrass!$H$114),0)),IF(Switchgrass!J23=0,0,IF(Switchgrass!C23=\"Cultipacker\",(Machinery!D12)*(AF144)*(1/Switchgrass!$H$114),0)))","v":0.62217194570135759},{"$f":"IF(Miscanthus!J27=0,0,Machinery!E12*AF144*(1/Miscanthus!$H$82))","v":0.41478129713423839},null,0.12443438914027151,{"$f":"((($D144-$I144)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L144))))+(($I144*Inputs!$P$19)))/(K144))","v":1.9249513538428809},{"$f":"((($E144-$J144)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N144))))+(($J144*Inputs!$P$19)))/($M144))","v":1.9249512618598086},{"$f":"O9*$D144/($G144-$F144)","v":0.82599999999999996},{"$f":"IF(O144=\"No Tractor\",0,AF144)","v":0.12443438914027151},{"$f":"IF(O144=\"No Tractor\",0,((($R144-$W144)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z144))))+(($W144*Inputs!$P$19)))/(Y144)))","v":13.974113987079797},{"$f":"IF(O144=\"No Tractor\",0,((($S144-$X144)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB144))))+(($X144*Inputs!$P$19)))/(AA144)))","v":13.974114066994471},{"$f":"IF(O144=\"No Tractor\",0,(VLOOKUP($P144,$AL$6:$AS$15,8,FALSE)*$R144)/($U144-$T144))","v":5.7},{"$f":"AK144*W110/100","v":6.2217194570135755E-2},{"$f":"AC144*W110/100","v":2.86},{"$f":"(AN144+AR144)*W110/100","v":3.2629999999999999},{"$f":"(AM144+AQ144)*W110/100","v":7.9495326644271396},{"$f":"AK144*W110/100","v":6.2217194570135755E-2},{"$f":"AC144*W110/100","v":2.86},{"$f":"(AN144+AR144)*W110/100","v":3.2629999999999999},{"$f":"(AM144+AQ144)*W110/100","v":7.9495326644271396},null,null,null,null,{"$f":"$AK144*W110/100","v":6.2217194570135755E-2},{"$f":"$AC144*W110/100","v":2.86},{"$f":"($AN144+$AR144)*W110/100","v":3.2629999999999999},{"$f":"($AL144+$AP144)*W110/100","v":7.9495326704613385},{"$f":"$AK144*W110/100","v":6.2217194570135755E-2},{"$f":"$AC144*W110/100","v":2.86},{"$f":"($AN144+$AR144)*W110/100","v":3.2629999999999999},{"$f":"($AL144+$AP144)*W110/100","v":7.9495326704613385},null,null,null,null,{"$f":"AK144*Inputs!$G$15","v":1.1510180995475114},{"$f":"AC144*Inputs!$G$11","v":14.185599999999999},3.2629999999999999,7.9495326704613385,0,13.974113987079797,0,0,{"$f":"IF($O144=BY$137,SUM(($AO144*Inputs!$G$15)+$AR144+($AC144*Inputs!$G$11)),0)","v":0},{"$f":"IF($O144=BZ$137,SUM(($AO144*Inputs!$G$15)+$AR144+($AC144*Inputs!$G$11)),0)","v":21.03661809954751},{"$f":"IF($O144=CA$137,SUM(($AO144*Inputs!$G$15)+$AR144+($AC144*Inputs!$G$11)),0)","v":0},{"$f":"IF($O144=CB$137,SUM(($AO144*Inputs!$G$15)+$AR144+($AC144*Inputs!$G$11)),0)","v":0},{"$f":"IF($O144=$CC$137,$AH144,0)","v":0},{"$f":"IF($O144=$CD$137,$AH144,0)","v":0.62217194570135759},{"$f":"IF($O144=CE137,$AH144,0)","v":0},{"$f":"IF($O144=$CF$137,$AH144,0)","v":0},{"$f":"IF($O144=$CG$137,$AI144,0)","v":0},{"$f":"IF($O144=$CH$137,$AI144,0)","v":0.41478129713423839},{"$f":"IF($O144=$CI$137,$AI144,0)","v":0},{"$f":"IF($O144=$CJ$137,$AI144,0)","v":0}]
[null,"Cultipacker",{"$f":"IF(E110=2,F111,0)","v":20},{"$f":"IF($E110=2,$H111,0)","v":16200},{"$f":"IF(E110=2,VLOOKUP(C145,$C$9:$D$10,2,FALSE),0)","v":16200},{"$f":"IF(E110=2,I111,0)","v":0},{"$f":"IF($E110=2,$K111,0)","v":2000},{"$f":"IF(E110=2,VLOOKUP(B145,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E110=2,IF(L111>D145,0,L111),0)","v":5968.5},{"$f":"IF(E110=2,VLOOKUP(C145,$C$9:$K$10,9,FALSE),0)","v":5968.5044883453584},{"$f":"IF(E110=2,P111,0)","v":300},{"$f":"IF($E$110=2,+(G145-F145)/K145,0)","v":6.666666666666667},{"$f":"IF(E110=2,I9,0)","v":300},{"$f":"IF(E110=2,(H145-0)/M145)","v":6.666666666666667},{"$f":"IF(E110=2,IF(C111=1,Machinery!B18,IF(C111=2,Machinery!B19,IF(C111=3,Machinery!B20,IF(C111=4,Machinery!B21,FALSE)))),0)","v":"JD 6150M"},{"$f":"IF(O145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$C$100:$D$103,2,FALSE),0))","v":"MFWD 150"},{"$f":"IF(O145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$C$100:$F$103,4,FALSE),0))","v":150},{"$f":"IF(O145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$C$62:$H$65,6,FALSE),0))","v":143000},{"$f":"IF($O$145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$AA$18:$AC$21,3,FALSE),0))","v":143000},{"$f":"IF(O145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O145=\"No Tractor\",0,IF(E110=2,VLOOKUP(P145,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,VLOOKUP($O145,$C$100:$L$103,10,FALSE),0))","v":14451.43},{"$f":"IF($O$145=\"No Tractor\",0,IF($E$110=2,VLOOKUP($O145,$AA$18:$AN$21,14,FALSE),0))","v":14451.425239896471},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,VLOOKUP($O145,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,(U145-T145)/Y145,0))","v":26.666666666666668},{"$f":"IF(O145=\"No Tractor\",0,IF(E110=2,VLOOKUP($P145,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O145=\"No Tractor\",0,IF(E110=2,(V145-0)/AA145,0))","v":26.666666666666668},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,$S111,0))","v":6.6},{"$f":"IF(E110=2,VLOOKUP($B145,$B$6:$Q$51,15,FALSE),0)","v":0.85},{"$f":"IF(E110=2,VLOOKUP($B145,$B$6:$Q$51,16,FALSE),0)","v":6.5},{"$f":"IF(E110=2,1/((5280/43560)*AE145*C145*AD145),0)","v":7.4660633484162894E-2},{"$f":"IF($E$110=2,1/AF145,0)","v":13.393939393939394},{"$f":"IF(Switchgrass!T5=\"Cropland\",IF(Switchgrass!J25=0,0,IF(Switchgrass!C25=\"Cultipacker\",IF(E110=2,((Machinery!D12)*(AF145)*(1/Switchgrass!$H$114)),0),0)),IF(Switchgrass!J23=0,0,IF(Switchgrass!C23=\"Cultipacker\",IF(E110=2,((Machinery!D12)*(AF145)*(1/Switchgrass!$H$114)),0),0)))","v":0.37330316742081449},{"$f":"IF(Miscanthus!J27=0,0,IF(E110=2,(Machinery!E12)*AF145*(1/Miscanthus!$H$82),0))","v":0.24886877828054299},null,7.4660633484162894E-2,{"$f":"IF($E$110=2,((($D145-$I145)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L145))))+(($I145*Inputs!$P$19)))/($K145)),0)","v":7.5506581723828532},{"$f":"IF($E$110=2,((($E145-$J145)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N145))))+(($J145*Inputs!$P$19)))/($M145)),0)","v":7.550656281387143},{"$f":"IF($E$110=2,O9*$D145/($G145-$F145),0)","v":3.24},{"$f":"IF(O145=\"No Tractor\",0,IF(E110=2,AF145,0))","v":7.4660633484162894E-2},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,((($R145-$W145)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z145))))+(($W145*Inputs!$P$19)))/(Y145)),0))","v":17.746725452436422},{"$f":"IF(O145=\"No Tractor\",0,IF($E110=2,((($S145-$X145)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB145))))+(($X145*Inputs!$P$19)))/(AA145)),0))","v":17.74672558006732},{"$f":"IF(O145=\"No Tractor\",0,IF(E110=2,(VLOOKUP($P145,$AL$6:$AS$15,8,FALSE)*$R145)/($U145-$T145),0))","v":7.15},{"$f":"AK145*W111/100","v":3.7330316742081447E-2},{"$f":"AC145*W111/100","v":3.3},{"$f":"(AN145+AR145)*W111/100","v":5.1950000000000003},{"$f":"(AM145+AQ145)*W111/100","v":12.648690930727231},{"$f":"AK145*W111/100","v":3.7330316742081447E-2},{"$f":"AC145*W111/100","v":3.3},{"$f":"(AN145+AR145)*W111/100","v":5.1950000000000003},{"$f":"(AM145+AQ145)*W111/100","v":12.648690930727231},null,null,null,null,{"$f":"AK145*W111/100","v":3.7330316742081447E-2},{"$f":"$AC145*W111/100","v":3.3},{"$f":"($AN145+$AR145)*W111/100","v":5.1950000000000003},{"$f":"($AL145+$AP145)*W111/100","v":12.648691812409638},{"$f":"$AK145*W111/100","v":3.7330316742081447E-2},{"$f":"$AC145*W111/100","v":3.3},{"$f":"($AN145+$AR145)*W111/100","v":5.1950000000000003},{"$f":"($AL145+$AP145)*W111/100","v":12.648691812409638},null,null,null,null,{"$f":"AK145*Inputs!$G$15","v":0.69061085972850678},{"$f":"AC145*Inputs!$G$11","v":16.367999999999999},5.1950000000000003,12.648691812409638,0,0,17.746725452436422,0,{"$f":"IF($O145=BY$137,SUM(($AO145*Inputs!$G$15)+$AR145+($AC145*Inputs!$G$11)),0)","v":0},{"$f":"IF($O145=BZ$137,SUM(($AO145*Inputs!$G$15)+$AR145+($AC145*Inputs!$G$11)),0)","v":0},{"$f":"IF($O145=CA$137,SUM(($AO145*Inputs!$G$15)+$AR145+($AC145*Inputs!$G$11)),0)","v":24.208610859728505},{"$f":"IF($O145=CB$137,SUM(($AO145*Inputs!$G$15)+$AR145+($AC145*Inputs!$G$11)),0)","v":0},{"$f":"IF($O145=$CC$137,$AH145,0)","v":0},{"$f":"IF($O145=$CD$137,$AH145,0)","v":0},{"$f":"IF($O145=CE137,$AH145,0)","v":0.37330316742081449},{"$f":"IF($O145=$CF$137,$AH145,0)","v":0},{"$f":"IF($O145=$CG$137,$AI145,0)","v":0},{"$f":"IF($O145=$CH$137,$AI145,0)","v":0},{"$f":"IF($O145=$CI$137,$AI145,0)","v":0.24886877828054299},{"$f":"IF($O145=$CJ$137,$AI145,0)","v":0}]
[null,"Field Cultivator",{"$f":"F112","v":12},{"$f":"$H112","v":11500},{"$f":"VLOOKUP(C146,$C$23:$D$24,2,FALSE)","v":11500},{"$f":"I112","v":0},{"$f":"$K112","v":2000},{"$f":"VLOOKUP(B146,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L112>D146,0,L112)","v":1831.41},{"$f":"VLOOKUP(C146,$C$23:$K$24,9,FALSE)","v":1831.4084661612981},{"$f":"P112","v":100},{"$f":"+(G146-F146)/K146","v":20},{"$f":"I23","v":100},{"$f":"+(H146-0)/M146","v":20},{"$f":"IF(C112=1,Machinery!B18,IF(C112=2,Machinery!B19,IF(C112=3,Machinery!B20,IF(C112=4,Machinery!B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$100:$D$103,2,FALSE))","v":"MFWD 150"},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$100:$F$103,4,FALSE))","v":150},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$62:$H$65,6,FALSE))","v":143000},{"$f":"IF($O$146=\"No Tractor\",0,VLOOKUP($O146,$AA$18:$AC$21,3,FALSE))","v":143000},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP(P146,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$100:$L$103,10,FALSE))","v":14451.43},{"$f":"IF($O$146=\"No Tractor\",0,VLOOKUP($O146,$AA$18:$AN$21,14,FALSE))","v":14451.425239896471},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($O146,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O146=\"No Tractor\",0,(U146-T146)/Y146)","v":26.666666666666668},{"$f":"IF(O146=\"No Tractor\",0,VLOOKUP($P146,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O146=\"No Tractor\",0,(V146-0)/AA146)","v":26.666666666666668},{"$f":"IF(O146=\"No Tractor\",0,$S112)","v":6.6},{"$f":"VLOOKUP($B146,$B$6:$Q$51,15,FALSE)","v":0.85},{"$f":"VLOOKUP($B146,$B$6:$Q$51,16,FALSE)","v":7},{"$f":"1/((5280/43560)*AE146*C146*AD146)","v":0.11554621848739496},{"$f":"1/AF146","v":8.6545454545454543},null,null,{"$f":"IF('Energy Sorghum'!J20=0,0,(Machinery!F12)*AF146)","v":5.7773109243697478},0.11554621848739496,{"$f":"((($D146-$I146)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L146))))+(($I146*Inputs!$P$19)))/($K146))","v":9.528363357408157},{"$f":"((($E146-$J146)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N146))))+(($J146*Inputs!$P$19)))/($M146))","v":9.5283637743754124},{"$f":"O23*$D146/($G146-$F146)","v":4.0249999999999995},{"$f":"IF(O146=\"No Tractor\",0,AF146)","v":0.11554621848739496},{"$f":"IF(O146=\"No Tractor\",0,((($R146-$W146)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z146))))+(($W146*Inputs!$P$19)))/(Y146)))","v":17.746725452436422},{"$f":"IF(O146=\"No Tractor\",0,((($S146-$X146)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB146))))+(($X146*Inputs!$P$19)))/(AA146)))","v":17.74672558006732},{"$f":"IF(O146=\"No Tractor\",0,(VLOOKUP($P146,$AL$6:$AS$15,8,FALSE)*$R146)/($U146-$T146))","v":7.15},null,null,null,null,null,null,null,null,{"$f":"AK146*W112/100","v":5.7773109243697475E-2},{"$f":"AC146*W112/100","v":3.3},{"$f":"(AN146+AR146)*W112/100","v":5.5875000000000004},{"$f":"(AM146+AQ146)*W112/100","v":13.637544677221367},null,null,null,null,null,null,null,null,{"$f":"$AK146*W112/100","v":5.7773109243697475E-2},{"$f":"$AC146*W112/100","v":3.3},{"$f":"($AN146+$AR146)*W112/100","v":5.5875000000000004},{"$f":"($AL146+$AP146)*W112/100","v":13.63754440492229},{"$f":"AK146*Inputs!$G$15","v":1.0688025210084033},{"$f":"AC146*Inputs!$G$11","v":16.367999999999999},{"$f":"BC146","v":5.5875000000000004},{"$f":"BP146","v":13.63754440492229},0,0,17.746725452436422,0,{"$f":"IF($O146=BY$137,SUM(($AO146*Inputs!$G$15)+$AR146+($AC146*Inputs!$G$11)),0)","v":0},{"$f":"IF($O146=BZ$137,SUM(($AO146*Inputs!$G$15)+$AR146+($AC146*Inputs!$G$11)),0)","v":0},{"$f":"IF($O146=CA$137,SUM(($AO146*Inputs!$G$15)+$AR146+($AC146*Inputs!$G$11)),0)","v":24.586802521008401},{"$f":"IF($O146=CB$137,SUM(($AO146*Inputs!$G$15)+$AR146+($AC146*Inputs!$G$11)),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($O146=$CK$137,$AJ146,0)","v":0},{"$f":"IF($O146=$CL$137,$AJ146,0)","v":0},{"$f":"IF($O146=$CM$137,$AJ146,0)","v":5.7773109243697478},{"$f":"IF($O146=$CN$137,$AJ146,0)","v":0}]
[null,"Field Cultivator",{"$f":"IF(E112=2,F113,0)","v":24},{"$f":"IF($E112=2,$H113,0)","v":31958},{"$f":"IF(E112=2,VLOOKUP(C147,$C$23:$D$24,2,FALSE),0)","v":31958},{"$f":"IF(E112=2,I113,0)","v":0},{"$f":"IF($E112=2,$K113,0)","v":2000},{"$f":"IF(E112=2,VLOOKUP(B147,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E112=2,IF(L113>D147,0,L113),0)","v":5089.3999999999996},{"$f":"IF(E112=2,VLOOKUP(C147,$C$23:$K$24,9,FALSE),0)","v":5089.4045010071968},{"$f":"IF(E112=2,P113,0)","v":100},{"$f":"IF($E$112=2,+(G147-F147)/K147,0)","v":20},{"$f":"IF(E112=2,I23,0)","v":100},{"$f":"IF(E112=2,(H147-0)/M147)","v":20},{"$f":"IF(E112=2,IF(C113=1,Machinery!B18,IF(C113=2,Machinery!B19,IF(C113=3,Machinery!B20,IF(C113=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($O$147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$AA$18:$AC$21,3,FALSE),0))","v":167000},{"$f":"IF(O147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O147=\"No Tractor\",0,IF(E112=2,VLOOKUP(P147,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,VLOOKUP($O147,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$147=\"No Tractor\",0,IF($E$112=2,VLOOKUP($O147,$AA$18:$AN$21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,VLOOKUP($O147,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,(U147-T147)/Y147,0))","v":26.666666666666668},{"$f":"IF(O147=\"No Tractor\",0,IF(E112=2,VLOOKUP($P147,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O147=\"No Tractor\",0,IF(E112=2,(V147-0)/AA147,0))","v":26.666666666666668},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,$S113,0))","v":8.36},{"$f":"IF(E112=2,VLOOKUP($B147,$B$6:$Q$51,15,FALSE),0)","v":0.85},{"$f":"IF(E112=2,VLOOKUP($B147,$B$6:$Q$51,16,FALSE),0)","v":7},{"$f":"IF(E112=2,1/((5280/43560)*AE147*C147*AD147),0)","v":5.7773109243697482E-2},{"$f":"IF($E$112=2,1/AF147,0)","v":17.309090909090909},null,null,{"$f":"IF('Energy Sorghum'!J20=0,0,IF(E112=2,(Machinery!F12)*AF147,0))","v":2.8886554621848739},5.7773109243697482E-2,{"$f":"IF($E$112=2,((($D147-$I147)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L147))))+(($I147*Inputs!$P$19)))/($K147)),0)","v":26.478909875882295},{"$f":"IF($E$112=2,((($E147-$J147)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N147))))+(($J147*Inputs!$P$19)))/($M147)),0)","v":26.478908652303431},{"$f":"IF($E$112=2,O23*$D147/($G147-$F147),0)","v":11.1853},{"$f":"IF(O147=\"No Tractor\",0,IF(E112=2,AF147,0))","v":5.7773109243697482E-2},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,((($R147-$W147)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z147))))+(($W147*Inputs!$P$19)))/(Y147)),0))","v":20.725196986416769},{"$f":"IF(O147=\"No Tractor\",0,IF($E112=2,((($S147-$X147)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB147))))+(($X147*Inputs!$P$19)))/(AA147)),0))","v":20.725197006092603},{"$f":"IF(O147=\"No Tractor\",0,IF(E112=2,(VLOOKUP($P147,$AL$6:$AS$15,8,FALSE)*$R147)/($U147-$T147),0))","v":8.35},null,null,null,null,null,null,null,null,2.8886554621848737E-2,4.18,9.7676499999999997,23.602052829198016,null,null,null,null,null,null,null,null,2.8886554621848737E-2,4.18,9.7676499999999997,23.602053431149535,{"$f":"AK147*Inputs!$G$15","v":0.53440126050420167},{"$f":"AC147*Inputs!$G$11","v":20.732799999999997},9.7676499999999997,23.602053431149535,0,0,0,20.725196986416769,{"$f":"IF($O147=BY$137,SUM(($AO147*Inputs!$G$15)+$AR147+($AC147*Inputs!$G$11)),0)","v":0},{"$f":"IF($O147=BZ$137,SUM(($AO147*Inputs!$G$15)+$AR147+($AC147*Inputs!$G$11)),0)","v":0},{"$f":"IF($O147=CA$137,SUM(($AO147*Inputs!$G$15)+$AR147+($AC147*Inputs!$G$11)),0)","v":0},{"$f":"IF($O147=CB$137,SUM(($AO147*Inputs!$G$15)+$AR147+($AC147*Inputs!$G$11)),0)","v":29.617201260504199},null,null,null,null,null,null,null,null,0,0,0,2.8886554621848739]
[null,"Chisel Plow",{"$f":"F114","v":10},{"$f":"$H114","v":6000},{"$f":"VLOOKUP(C148,$C$20:$D$22,2,FALSE)","v":6000},{"$f":"I114","v":0},{"$f":"$K114","v":2000},{"$f":"VLOOKUP(B148,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L114>D148,0,L114)","v":1826.73},{"$f":"VLOOKUP(C148,$C$20:$K$22,9,FALSE)","v":1826.7294704496446},{"$f":"P114","v":150},{"$f":"+(G148-F148)/K148","v":13.333333333333334},{"$f":"I20","v":150},{"$f":"+(H148-0)/M148","v":13.333333333333334},{"$f":"IF(C114=1,Machinery!B18,IF(C114=2,Machinery!B19,IF(C114=3,Machinery!B20,IF(C114=4,Machinery!B21,FALSE))))","v":"JD 6190R"},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$100:$D$103,2,FALSE))","v":"MFWD 190"},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$100:$F$103,4,FALSE))","v":190},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$62:$H$65,6,FALSE))","v":167000},{"$f":"IF($O$148=\"No Tractor\",0,VLOOKUP($O148,$AA$18:$AC$21,3,FALSE))","v":167000},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP(P148,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$100:$L$103,10,FALSE))","v":16876.84},{"$f":"IF($O$148=\"No Tractor\",0,VLOOKUP($O148,$AA$18:$AN$21,14,FALSE))","v":16876.839266172803},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($O148,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O148=\"No Tractor\",0,(U148-T148)/Y148)","v":26.666666666666668},{"$f":"IF(O148=\"No Tractor\",0,VLOOKUP($P148,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O148=\"No Tractor\",0,(V148-0)/AA148)","v":26.666666666666668},{"$f":"IF(O148=\"No Tractor\",0,$S114)","v":8.36},{"$f":"VLOOKUP($B148,$B$6:$Q$51,15,FALSE)","v":0.85},{"$f":"VLOOKUP($B148,$B$6:$Q$51,16,FALSE)","v":5},{"$f":"1/((5280/43560)*AE148*C148*AD148)","v":0.19411764705882353},{"$f":"1/AF148","v":5.1515151515151514},{"$f":"IF(Switchgrass!$T$5=\"Cropland\",IF(Switchgrass!J11=0,0,Machinery!D12*AF148),0)","v":9.7058823529411775},{"$f":"IF(Miscanthus!J12=0,0,Machinery!E12*AF148*(1/Miscanthus!$H$82))","v":0.6470588235294118},{"$f":"IF('Energy Sorghum'!J12=0,0,Machinery!F12*AF148)","v":9.7058823529411775},0.19411764705882353,{"$f":"((($D148-$I148)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L148))))+(($I148*Inputs!$P$19)))/($K148))","v":3.8209766882267573},{"$f":"((($E148-$J148)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N148))))+(($J148*Inputs!$P$19)))/($M148))","v":3.8209768685358934},{"$f":"O20*$D148/($G148-$F148)","v":2.25},{"$f":"IF(O148=\"No Tractor\",0,AF148)","v":0.19411764705882353},{"$f":"IF(O148=\"No Tractor\",0,((($R148-$W148)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z148))))+(($W148*Inputs!$P$19)))/(Y148)))","v":20.725196986416769},{"$f":"IF(O148=\"No Tractor\",0,((($S148-$X148)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB148))))+(($X148*Inputs!$P$19)))/(AA148)))","v":20.725197006092603},{"$f":"IF(O148=\"No Tractor\",0,(VLOOKUP($P148,$AL$6:$AS$15,8,FALSE)*$R148)/($U148-$T148))","v":8.35},{"$f":"AK148*W114/100","v":9.7058823529411781E-2},{"$f":"AC148*W114/100","v":4.18},{"$f":"(AN148+AR148)*W114/100","v":5.3},{"$f":"(AM148+AQ148)*W114/100","v":12.273086937314249},{"$f":"AK148*W114/100","v":9.7058823529411781E-2},{"$f":"AC148*W114/100","v":4.18},{"$f":"(AN148+AR148)*W114/100","v":5.3},{"$f":"(AM148+AQ148)*W114/100","v":12.273086937314249},9.7058823529411781E-2,4.18,5.3,12.273086937314249,{"$f":"$AK148*W114/100","v":9.7058823529411781E-2},{"$f":"$AC148*W114/100","v":4.18},{"$f":"($AN148+$AR148)*W114/100","v":5.3},{"$f":"($AL148+$AP148)*W114/100","v":12.273086837321763},{"$f":"$AK148*W114/100","v":9.7058823529411781E-2},{"$f":"$AC148*W114/100","v":4.18},{"$f":"($AN148+$AR148)*W114/100","v":5.3},{"$f":"($AL148+$AP148)*W114/100","v":12.273086837321763},9.7058823529411781E-2,4.18,5.3,12.273086837321763,{"$f":"AK148*Inputs!$G$15","v":1.7955882352941177},{"$f":"AC148*Inputs!$G$11","v":20.732799999999997},5.3,12.273086837321763,0,0,0,20.725196986416769,{"$f":"IF($O148=BY$137,SUM(($AO148*Inputs!$G$15)+$AR148+($AC148*Inputs!$G$11)),0)","v":0},{"$f":"IF($O148=BZ$137,SUM(($AO148*Inputs!$G$15)+$AR148+($AC148*Inputs!$G$11)),0)","v":0},{"$f":"IF($O148=CA$137,SUM(($AO148*Inputs!$G$15)+$AR148+($AC148*Inputs!$G$11)),0)","v":0},{"$f":"IF($O148=CB$137,SUM(($AO148*Inputs!$G$15)+$AR148+($AC148*Inputs!$G$11)),0)","v":30.878388235294114},{"$f":"IF($O148=$CC$137,$AH148,0)","v":0},{"$f":"IF($O148=$CD$137,$AH148,0)","v":0},{"$f":"IF($O148=CE141,$AH148,0)","v":0},{"$f":"IF($O148=$CF$137,$AH148,0)","v":9.7058823529411775},{"$f":"IF($O148=$CG$137,$AI148,0)","v":0},{"$f":"IF($O148=$CH$137,$AI148,0)","v":0},{"$f":"IF($O148=$CI$137,$AI148,0)","v":0},{"$f":"IF($O148=$CJ$137,$AI148,0)","v":0.6470588235294118},0,0,0,9.7058823529411775]
[null,"Chisel Plow",{"$f":"IF(E114=2,F115,0)","v":16},{"$f":"IF($E114=2,$H115,0)","v":22500},{"$f":"IF(E114=2,VLOOKUP(C149,$C$20:$D$22,2,FALSE),0)","v":22500},{"$f":"IF(E114=2,I115,0)","v":0},{"$f":"IF($E114=2,$K115,0)","v":2000},{"$f":"IF(E114=2,VLOOKUP(B149,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E114=2,IF(L115>D149,0,L115),0)","v":6850.24},{"$f":"IF(E114=2,VLOOKUP(C149,$C$20:$K$22,9,FALSE),0)","v":6850.2355141861672},{"$f":"IF(E114=2,P115,0)","v":150},{"$f":"IF($E$114=2,+(G149-F149)/K149,0)","v":13.333333333333334},{"$f":"IF(E114=2,I20,0)","v":150},{"$f":"IF(E114=2,(H149-0)/M149)","v":13.333333333333334},{"$f":"IF($E$114=2,IF(C115=1,Machinery!B18,IF(C115=2,Machinery!B19,IF(C115=3,Machinery!B20,IF(C115=4,Machinery!B21,FALSE)))),0)","v":"JD 6130D"},{"$f":"IF(O149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$C$100:$D$103,2,FALSE),0))","v":"MFWD 130"},{"$f":"IF(O149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$C$100:$F$103,4,FALSE),0))","v":130},{"$f":"IF(O149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$C$62:$H$65,6,FALSE),0))","v":114000},{"$f":"IF($O$149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$AA$18:$AC$21,3,FALSE),0))","v":114000},{"$f":"IF(O149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O149=\"No Tractor\",0,IF(E114=2,VLOOKUP(P149,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,VLOOKUP($O149,$C$100:$L$103,10,FALSE),0))","v":17996.22},{"$f":"IF($O$149=\"No Tractor\",0,IF($E$114=2,VLOOKUP($O149,$AA$18:$AN$21,14,FALSE),0))","v":17996.217019513966},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,VLOOKUP($O149,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,(U149-T149)/Y149,0))","v":26.666666666666668},{"$f":"IF(O149=\"No Tractor\",0,IF(E114=2,VLOOKUP($P149,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O149=\"No Tractor\",0,IF(E114=2,(V149-0)/AA149,0))","v":26.666666666666668},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,$S115,0))","v":5.72},{"$f":"IF(E114=2,VLOOKUP($B149,$B$6:$Q$51,15,FALSE),0)","v":0.85},{"$f":"IF(E114=2,VLOOKUP($B149,$B$6:$Q$51,16,FALSE),0)","v":5},{"$f":"IF(E114=2,1/((5280/43560)*AE149*C149*AD149),0)","v":0.12132352941176471},{"$f":"IF($E$114=2,1/AF149,0)","v":8.2424242424242422},{"$f":"IF(Switchgrass!$T$5=\"Cropland\",IF(Switchgrass!J11=0,0,Machinery!D12*AF149),0)","v":6.0661764705882355},{"$f":"IF(Miscanthus!J12=0,0,Machinery!E12*AF149*(1/Miscanthus!$H$82))","v":0.40441176470588236},{"$f":"IF('Energy Sorghum'!J12=0,0,IF(E114=2,(Machinery!F12)*AF149,0))","v":6.0661764705882355},0.12132352941176471,{"$f":"IF($E$114=2,((($D149-$I149)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L149))))+(($I149*Inputs!$P$19)))/($K149)),0)","v":14.328661729613366},{"$f":"IF($E$114=2,((($E149-$J149)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N149))))+(($J149*Inputs!$P$19)))/($M149)),0)","v":14.328663257009602},{"$f":"IF($E$114=2,O20*$D149/($G149-$F149),0)","v":8.4375},{"$f":"IF(O149=\"No Tractor\",0,IF(E114=2,AF149,0))","v":0.12132352941176471},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,((($R149-$W149)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z149))))+(($W149*Inputs!$P$19)))/(Y149)),0))","v":13.974113987079797},{"$f":"IF(O149=\"No Tractor\",0,IF($E114=2,((($S149-$X149)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB149))))+(($X149*Inputs!$P$19)))/(AA149)),0))","v":13.974114066994471},{"$f":"IF(O149=\"No Tractor\",0,IF(E114=2,(VLOOKUP($P149,$AL$6:$AS$15,8,FALSE)*$R149)/($U149-$T149),0))","v":5.7},{"$f":"AK149*W115/100","v":6.0661764705882353E-2},{"$f":"AC149*W115/100","v":2.86},{"$f":"(AN149+AR149)*W115/100","v":7.0687499999999996},{"$f":"(AM149+AQ149)*W115/100","v":14.151388662002036},{"$f":"AK149*W115/100","v":6.0661764705882353E-2},{"$f":"AC149*W115/100","v":2.86},{"$f":"(AN149+AR149)*W115/100","v":7.0687499999999996},{"$f":"(AM149+AQ149)*W115/100","v":14.151388662002036},6.0661764705882353E-2,2.86,7.0687499999999996,14.151388662002036,{"$f":"AK149*W115/100","v":6.0661764705882353E-2},{"$f":"$AC149*W115/100","v":2.86},{"$f":"($AN149+$AR149)*W115/100","v":7.0687499999999996},{"$f":"($AL149+$AP149)*W115/100","v":14.151387858346581},{"$f":"$AK149*W115/100","v":6.0661764705882353E-2},{"$f":"$AC149*W115/100","v":2.86},{"$f":"($AN149+$AR149)*W115/100","v":7.0687499999999996},{"$f":"($AL149+$AP149)*W115/100","v":14.151387858346581},6.0661764705882353E-2,2.86,7.0687499999999996,14.151387858346581,{"$f":"AK149*Inputs!$G$15","v":1.1222426470588236},{"$f":"AC149*Inputs!$G$11","v":14.185599999999999},7.0687499999999996,14.151387858346581,0,13.974113987079797,0,0,{"$f":"IF($O149=BY$137,SUM(($AO149*Inputs!$G$15)+$AR149+($AC149*Inputs!$G$11)),0)","v":0},{"$f":"IF($O149=BZ$137,SUM(($AO149*Inputs!$G$15)+$AR149+($AC149*Inputs!$G$11)),0)","v":21.007842647058823},{"$f":"IF($O149=CA$137,SUM(($AO149*Inputs!$G$15)+$AR149+($AC149*Inputs!$G$11)),0)","v":0},{"$f":"IF($O149=CB$137,SUM(($AO149*Inputs!$G$15)+$AR149+($AC149*Inputs!$G$11)),0)","v":0},{"$f":"IF($O149=$CC$137,$AH149,0)","v":0},{"$f":"IF($O149=$CD$137,$AH149,0)","v":6.0661764705882355},{"$f":"IF($O149=CE141,$AH149,0)","v":0},{"$f":"IF($O149=$CF$137,$AH149,0)","v":0},{"$f":"IF($O149=$CG$137,$AI149,0)","v":0},{"$f":"IF($O149=$CH$137,$AI149,0)","v":0.40441176470588236},{"$f":"IF($O149=$CI$137,$AI149,0)","v":0},{"$f":"IF($O149=$CJ$137,$AI149,0)","v":0},0,6.0661764705882355,0,0]
[null,"Row Conditioner",{"$f":"F116","v":13},{"$f":"$H116","v":7300},{"$f":"VLOOKUP(C150,$C$28:$D$30,2,FALSE)","v":7300},{"$f":"I116","v":0},{"$f":"$K116","v":2000},{"$f":"VLOOKUP(B150,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L116>D150,0,L116)","v":1162.55},{"$f":"VLOOKUP(C150,$C$28:$K$30,9,FALSE)","v":1162.5462437371718},{"$f":"P116","v":100},{"$f":"+(G150-F150)/K150","v":20},{"$f":"I28","v":100},{"$f":"+(H150-0)/M150","v":20},{"$f":"IF(C116=1,Machinery!B18,IF(C116=2,Machinery!B19,IF(C116=3,Machinery!B20,IF(C116=4,Machinery!B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$100:$D$103,2,FALSE))","v":"MFWD 130"},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$100:$F$103,4,FALSE))","v":130},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$62:$H$65,6,FALSE))","v":114000},{"$f":"IF($O$150=\"No Tractor\",0,VLOOKUP($O150,$AA$18:$AC$21,3,FALSE))","v":114000},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP(P150,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$100:$L$103,10,FALSE))","v":17996.22},{"$f":"IF($O$150=\"No Tractor\",0,VLOOKUP($O150,$AA$18:$AN$21,14,FALSE))","v":17996.217019513966},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($O150,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O150=\"No Tractor\",0,(U150-T150)/Y150)","v":26.666666666666668},{"$f":"IF(O150=\"No Tractor\",0,VLOOKUP($P150,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O150=\"No Tractor\",0,(V150-0)/AA150)","v":26.666666666666668},{"$f":"IF(O150=\"No Tractor\",0,$S116)","v":5.72},{"$f":"VLOOKUP($B150,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"VLOOKUP($B150,$B$6:$Q$51,16,FALSE)","v":4.5},{"$f":"1/((5280/43560)*AE150*C150*AD150)","v":0.17628205128205129},{"$f":"1/AF150","v":5.672727272727272},null,null,{"$f":"IF('Energy Sorghum'!J22=0,0,Machinery!F12*AF150)","v":8.8141025641025639},0.17628205128205129,{"$f":"((($D150-$I150)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L150))))+(($I150*Inputs!$P$19)))/($K150))","v":6.0484385921757671},{"$f":"((($E150-$J150)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N150))))+(($J150*Inputs!$P$19)))/($M150))","v":6.0484396132991742},{"$f":"O28*$D150/($G150-$F150)","v":0.91249999999999998},{"$f":"IF(O150=\"No Tractor\",0,AF150)","v":0.17628205128205129},{"$f":"IF(O150=\"No Tractor\",0,((($R150-$W150)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z150))))+(($W150*Inputs!$P$19)))/(Y150)))","v":13.974113987079797},{"$f":"IF(O150=\"No Tractor\",0,((($S150-$X150)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB150))))+(($X150*Inputs!$P$19)))/(AA150)))","v":13.974114066994471},{"$f":"IF(O150=\"No Tractor\",0,(VLOOKUP($P150,$AL$6:$AS$15,8,FALSE)*$R150)/($U150-$T150))","v":5.7},null,null,null,null,null,null,null,null,8.8141025641025633E-2,2.86,3.3062499999999999,10.011276840146822,null,null,null,null,null,null,null,null,8.8141025641025633E-2,2.86,3.3062499999999999,10.011276289627782,{"$f":"AK150*Inputs!$G$15","v":1.6306089743589745},{"$f":"AC150*Inputs!$G$11","v":14.185599999999999},3.3062499999999999,10.011276289627782,0,13.974113987079797,0,0,{"$f":"IF($O150=BY$137,SUM(($AO150*Inputs!$G$15)+$AR150+($AC150*Inputs!$G$11)),0)","v":0},{"$f":"IF($O150=BZ$137,SUM(($AO150*Inputs!$G$15)+$AR150+($AC150*Inputs!$G$11)),0)","v":21.516208974358975},{"$f":"IF($O150=CA$137,SUM(($AO150*Inputs!$G$15)+$AR150+($AC150*Inputs!$G$11)),0)","v":0},{"$f":"IF($O150=CB$137,SUM(($AO150*Inputs!$G$15)+$AR150+($AC150*Inputs!$G$11)),0)","v":0},null,null,null,null,null,null,null,null,0,8.8141025641025639,0,0]
[null,"Row Conditioner",{"$f":"IF(E116=2,F117,0)","v":21},{"$f":"IF($E116=2,$H117,0)","v":12000},{"$f":"IF(E116=2,VLOOKUP(C151,$C$28:$D$30,2,FALSE),0)","v":12000},{"$f":"IF(E116=2,I117,0)","v":0},{"$f":"IF($E116=2,$K117,0)","v":2000},{"$f":"IF(E116=2,VLOOKUP(B151,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E116=2,IF(L117>D151,0,L117),0)","v":1911.03},{"$f":"IF(E116=2,VLOOKUP(C151,$C$28:$K$30,9,FALSE),0)","v":1911.0349212117892},{"$f":"IF(E116=2,P117,0)","v":100},{"$f":"IF($E$116=2,+(G151-F151)/K151,0)","v":20},{"$f":"IF(E116=2,I28,0)","v":100},{"$f":"IF(E116=2,(H151-0)/M151)","v":20},{"$f":"IF($E$116=2,IF(C117=1,Machinery!B18,IF(C117=2,Machinery!B19,IF(C117=3,Machinery!B20,IF(C117=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($O$151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$AA$18:$AC$21,3,FALSE),0))","v":167000},{"$f":"IF(O151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O151=\"No Tractor\",0,IF(E116=2,VLOOKUP(P151,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,VLOOKUP($O151,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$151=\"No Tractor\",0,IF($E$116=2,VLOOKUP($O151,$AA$18:$AN$21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,VLOOKUP($O151,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,(U151-T151)/Y151,0))","v":26.666666666666668},{"$f":"IF(O151=\"No Tractor\",0,IF(E116=2,VLOOKUP($P151,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O151=\"No Tractor\",0,IF(E116=2,(V151-0)/AA151,0))","v":26.666666666666668},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,$S117,0))","v":8.36},{"$f":"IF(E116=2,VLOOKUP($B151,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IF(E116=2,VLOOKUP($B151,$B$6:$Q$51,16,FALSE),0)","v":4.5},{"$f":"IF(E116=2,1/((5280/43560)*AE151*C151*AD151),0)","v":0.10912698412698414},{"$f":"IF($E$116=2,1/AF151,0)","v":9.1636363636363622},null,null,{"$f":"IF('Energy Sorghum'!J22=0,0,IF(E116=2,(Machinery!F12)*AF151,0))","v":5.4563492063492074},0.10912698412698414,{"$f":"IF($E$116=2,((($D151-$I151)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L151))))+(($I151*Inputs!$P$19)))/($K151)),0)","v":9.9426417980274433},{"$f":"IF($E$116=2,((($E151-$J51)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N151))))+(($J151*Inputs!$P$19)))/($M151)),0)","v":11.608199926362611},{"$f":"IF($E$116=2,O28*$D151/($G151-$F151),0)","v":1.5},{"$f":"IF(O151=\"No Tractor\",0,IF(E116=2,AF151,0))","v":0.10912698412698414},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,((($R151-$W151)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z151))))+(($W151*Inputs!$P$19)))/(Y151)),0))","v":20.725196986416769},{"$f":"IF(O151=\"No Tractor\",0,IF($E116=2,((($S151-$X151)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB151))))+(($X151*Inputs!$P$19)))/(AA151)),0))","v":20.725197006092603},{"$f":"IF(O151=\"No Tractor\",0,IF(E116=2,(VLOOKUP($P151,$AL$6:$AS$15,8,FALSE)*$R151)/($U151-$T151),0))","v":8.35},null,null,null,null,null,null,null,null,5.4563492063492071E-2,4.18,4.9249999999999998,16.166698466227608,null,null,null,null,null,null,null,null,5.4563492063492071E-2,4.18,4.9249999999999998,15.333919392222107,{"$f":"AK151*Inputs!$G$15","v":1.0094246031746033},{"$f":"AC151*Inputs!$G$11","v":20.732799999999997},4.9249999999999998,15.333919392222107,0,0,0,20.725196986416769,{"$f":"IF($O151=BY$137,SUM(($AO151*Inputs!$G$15)+$AR151+($AC151*Inputs!$G$11)),0)","v":0},{"$f":"IF($O151=BZ$137,SUM(($AO151*Inputs!$G$15)+$AR151+($AC151*Inputs!$G$11)),0)","v":0},{"$f":"IF($O151=CA$137,SUM(($AO151*Inputs!$G$15)+$AR151+($AC151*Inputs!$G$11)),0)","v":0},{"$f":"IF($O151=CB$137,SUM(($AO151*Inputs!$G$15)+$AR151+($AC151*Inputs!$G$11)),0)","v":30.0922246031746},null,null,null,null,null,null,null,null,0,0,0,5.4563492063492074]
[{"$f":"F118","v":"4R-38"},"Disk Bedder",{"$f":"IF(A152=\"4R-38\",12.7,IF(A152=\"6R-30\",15,IF(A152=\"8R-30\",20,0)))","v":12.7},{"$f":"$H118","v":7820},{"$f":"VLOOKUP(A152,$C$25:$D$27,2,FALSE)","v":7820},{"$f":"I118","v":0},{"$f":"$K118","v":2000},{"$f":"VLOOKUP(B152,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L118>D152,0,L118)","v":1971.39},{"$f":"VLOOKUP(A152,$C$25:$K$27,9,FALSE)","v":1971.3879341958866},{"$f":"P118","v":160},{"$f":"+(G152-F152)/K152","v":12.5},{"$f":"I25","v":160},{"$f":"+(H152-0)/M152","v":12.5},{"$f":"IF(C118=1,Machinery!B18,IF(C118=2,Machinery!B19,IF(C118=3,Machinery!B20,IF(C118=4,Machinery!B21,FALSE))))","v":"JD 6150M"},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$100:$D$103,2,FALSE))","v":"MFWD 150"},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$100:$F$103,4,FALSE))","v":150},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$62:$H$65,6,FALSE))","v":143000},{"$f":"IF($O$152=\"No Tractor\",0,VLOOKUP($O152,$AA$18:$AC$21,3,FALSE))","v":143000},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP(P152,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$100:$L$103,10,FALSE))","v":14451.43},{"$f":"IF($O$152=\"No Tractor\",0,VLOOKUP($O152,$AA$18:$AN$21,14,FALSE))","v":14451.425239896471},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($O152,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O152=\"No Tractor\",0,(U152-T152)/Y152)","v":26.666666666666668},{"$f":"IF(O152=\"No Tractor\",0,VLOOKUP($P152,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O152=\"No Tractor\",0,(V152-0)/AA152)","v":26.666666666666668},{"$f":"IF(O152=\"No Tractor\",0,$S118)","v":6.6},{"$f":"VLOOKUP($B152,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"VLOOKUP($B152,$B$6:$Q$51,16,FALSE)","v":5.5},{"$f":"1/((5280/43560)*AE152*C152*AD152)","v":0.14763779527559054},{"$f":"1/AF152","v":6.7733333333333343},null,null,{"$f":"IF('Energy Sorghum'!J21=0,0,Machinery!F12*AF152)","v":7.3818897637795269},0.14763779527559054,{"$f":"((($D152-$I152)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L152))))+(($I152*Inputs!$P$19)))/($K152))","v":4.9790273947569741},{"$f":"((($E152-$J152)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N152))))+(($J152*Inputs!$P$19)))/($M152))","v":4.9790281176167159},{"$f":"O25*$D152/($G152-$F152)","v":1.5640000000000001},{"$f":"IF(O152=\"No Tractor\",0,AF152)","v":0.14763779527559054},{"$f":"IF(O152=\"No Tractor\",0,((($R152-$W152)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z152))))+(($W152*Inputs!$P$19)))/(Y152)))","v":17.746725452436422},{"$f":"IF(O152=\"No Tractor\",0,((($S152-$X152)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB152))))+(($X152*Inputs!$P$19)))/(AA152)))","v":17.74672558006732},{"$f":"IF(O152=\"No Tractor\",0,(VLOOKUP($P152,$AL$6:$AS$15,8,FALSE)*$R152)/($U152-$T152))","v":7.15},null,null,null,null,null,null,null,null,7.3818897637795269E-2,3.3,4.3570000000000002,11.362876848842017,null,null,null,null,null,null,null,null,7.3818897637795269E-2,3.3,4.3570000000000002,11.362876423596699,{"$f":"AK152*Inputs!$G$15","v":1.3656496062992125},{"$f":"AC152*Inputs!$G$11","v":16.367999999999999},4.3570000000000002,11.362876423596699,0,0,17.746725452436422,0,{"$f":"IF($O152=BY$137,SUM(($AO152*Inputs!$G$15)+$AR152+($AC152*Inputs!$G$11)),0)","v":0},{"$f":"IF($O152=BZ$137,SUM(($AO152*Inputs!$G$15)+$AR152+($AC152*Inputs!$G$11)),0)","v":0},{"$f":"IF($O152=CA$137,SUM(($AO152*Inputs!$G$15)+$AR152+($AC152*Inputs!$G$11)),0)","v":24.883649606299212},{"$f":"IF($O152=CB$137,SUM(($AO152*Inputs!$G$15)+$AR152+($AC152*Inputs!$G$11)),0)","v":0},null,null,null,null,null,null,null,null,0,0,7.3818897637795269,0]
["6R-30","Disk Bedder",{"$f":"IF(E118=2,IF(A153=\"4R-38\",12.7,IF(A153=\"6R-30\",15,IF(A153=\"8R-30\",20,0))),0)","v":15},{"$f":"IF($E118=2,$H119,0)","v":12800},{"$f":"IF(E118=2,VLOOKUP(A153,$C$25:$D$27,2,FALSE),0)","v":12800},{"$f":"IF(E118=2,I131,0)","v":0},{"$f":"IF($E118=2,$K119,0)","v":2000},{"$f":"IF(E118=2,VLOOKUP(B153,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E118=2,IF(L119>D153,0,L119),0)","v":3226.82},{"$f":"IF(E118=2,VLOOKUP(A153,$C$25:$K$27,9,FALSE),0)","v":3226.8242401160292},{"$f":"IF(E118=2,P119,0)","v":160},{"$f":"IF($E$118=2,+(G153-F153)/K153,0)","v":12.5},{"$f":"IF(E118=2,I25,0)","v":160},{"$f":"IF(E118=2,(H153-0)/M153)","v":12.5},{"$f":"IF($E$118=2,IF(C119=1,Machinery!B18,IF(C119=2,Machinery!B19,IF(C119=3,Machinery!B20,IF(C119=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($O$153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$AA$18:$AC$21,3,FALSE),0))","v":167000},{"$f":"IF(O153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O153=\"No Tractor\",0,IF(E118=2,VLOOKUP(P153,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,VLOOKUP($O153,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$153=\"No Tractor\",0,IF($E$118=2,VLOOKUP($O153,$AA$18:$AN$21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,VLOOKUP($O153,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,(U153-T153)/Y153,0))","v":26.666666666666668},{"$f":"IF(O153=\"No Tractor\",0,IF(E118=2,VLOOKUP($P153,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O153=\"No Tractor\",0,IF(E118=2,(V153-0)/AA153,0))","v":26.666666666666668},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,$S119,0))","v":8.36},{"$f":"IF(E118=2,VLOOKUP($B153,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IF(E118=2,VLOOKUP($B153,$B$6:$Q$51,16,FALSE),0)","v":5.5},{"$f":"IF(E118=2,1/((5280/43560)*AE153*C153*AD153),0)","v":0.12499999999999997},{"$f":"IF($E$118=2,1/AF153,0)","v":8.0000000000000018},null,null,{"$f":"IF('Energy Sorghum'!J21=0,0,IF(E118=2,Machinery!F12*AF153,0))","v":6.2499999999999982},0.12499999999999997,{"$f":"IF($E$118=2,((($D153-$I153)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L153))))+(($I153*Inputs!$P$19)))/($K153)),0)","v":8.149817328380518},{"$f":"IF($E$118=2,((($E153-$J153)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N153))))+(($J153*Inputs!$P$19)))/($M153)),0)","v":8.1498158446923235},{"$f":"IF($E$118=2,O25*$D153/($G153-$F153),0)","v":2.56},{"$f":"IF(O153=\"No Tractor\",0,IF(E118=2,AF153,0))","v":0.12499999999999997},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,((($R153-$W153)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z153))))+(($W153*Inputs!$P$19)))/(Y153)),0))","v":20.725196986416769},{"$f":"IF(O153=\"No Tractor\",0,IF($E118=2,((($S153-$X153)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB153))))+(($X153*Inputs!$P$19)))/(AA153)),0))","v":20.725197006092603},{"$f":"IF(O153=\"No Tractor\",0,IF(E118=2,(VLOOKUP($P153,$AL$6:$AS$15,8,FALSE)*$R153)/($U153-$T153),0))","v":8.35},null,null,null,null,null,null,null,null,6.2499999999999979E-2,4.18,5.4550000000000001,14.437506425392463,null,null,null,null,null,null,null,null,6.2499999999999979E-2,4.18,5.4550000000000001,14.437507157398644,{"$f":"AK153*Inputs!$G$15","v":1.1562499999999998},{"$f":"AC153*Inputs!$G$11","v":20.732799999999997},5.4550000000000001,14.437507157398644,0,0,0,20.725196986416769,{"$f":"IF($O153=BY$137,SUM(($AO153*Inputs!$G$15)+$AR153+($AC153*Inputs!$G$11)),0)","v":0},{"$f":"IF($O153=BZ$137,SUM(($AO153*Inputs!$G$15)+$AR153+($AC153*Inputs!$G$11)),0)","v":0},{"$f":"IF($O153=CA$137,SUM(($AO153*Inputs!$G$15)+$AR153+($AC153*Inputs!$G$11)),0)","v":0},{"$f":"IF($O153=CB$137,SUM(($AO153*Inputs!$G$15)+$AR153+($AC153*Inputs!$G$11)),0)","v":30.239049999999999},null,null,null,null,null,null,null,null,0,0,0,6.2499999999999982]
["2 Shank","Para-Till",{"$f":"IF(A154=\"2 Shank\",8,IF(A154=\"3 Shank\",10,0))","v":8},{"$f":"$H120","v":1670},{"$f":"VLOOKUP(A154,$C$31:$D$32,2,FALSE)","v":1670},{"$f":"I120","v":0},{"$f":"$K120","v":2000},{"$f":"VLOOKUP(B154,$B$6:$F$51,5,FALSE)","v":2000},{"$f":"IF(L120>D154,0,L120)","v":265.95},{"$f":"VLOOKUP(A154,$C$31:$K$32,9,FALSE)","v":265.95235986864066},{"$f":"P120","v":100},{"$f":"+(G154-F154)/K154","v":20},{"$f":"I31","v":100},{"$f":"+(H154-0)/M154","v":20},{"$f":"IF(C120=1,Machinery!B18,IF(C120=2,Machinery!B19,IF(C120=3,Machinery!B20,IF(C120=4,Machinery!B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$100:$D$103,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF($O$154=\"No Tractor\",0,VLOOKUP($O154,$AA$18:$AC$21,3,FALSE))","v":47900},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP(P154,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$154=\"No Tractor\",0,VLOOKUP($O154,$AA$18:$AN$21,14,FALSE))","v":8635.3473398596034},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($O154,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O154=\"No Tractor\",0,(U154-T154)/Y154)","v":26.666666666666668},{"$f":"IF(O154=\"No Tractor\",0,VLOOKUP($P154,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O154=\"No Tractor\",0,(V154-0)/AA154)","v":26.666666666666668},{"$f":"IF(O154=\"No Tractor\",0,$S120)","v":3.3},{"$f":"VLOOKUP($B154,$B$6:$Q$51,15,FALSE)","v":0.85},{"$f":"VLOOKUP($B154,$B$6:$Q$51,16,FALSE)","v":3},{"$f":"1/((5280/43560)*AE154*C154*AD154)","v":0.40441176470588236},{"$f":"1/AF154","v":2.4727272727272727},{"$f":"IF(Switchgrass!$T$5=\"Cropland\",IF(Switchgrass!J11=0,0,Machinery!D12*AF154),0)","v":20.22058823529412},{"$f":"IF(Miscanthus!J12=0,0,IF(Miscanthus!C12=\"Para-Till\",(Machinery!E12)*AF154*(1/Miscanthus!$H$82),0))","v":0},null,0.40441176470588236,{"$f":"((($D154-$I154)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L154))))+(($I154*Inputs!$P$19)))/($K154))","v":1.3836847722334822},{"$f":"((($E154-$J154)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N154))))+(($J154*Inputs!$P$19)))/($M154))","v":1.3836841307136469},{"$f":"O31*$D154/($G154-$F154)","v":0.57614999999999994},{"$f":"IF(O154=\"No Tractor\",0,AF154)","v":0.40441176470588236},{"$f":"IF(O154=\"No Tractor\",0,((($R154-$W154)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z154))))+(($W154*Inputs!$P$19)))/(Y154)))","v":5.842788596061455},{"$f":"IF(O154=\"No Tractor\",0,((($S154-$X154)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB154))))+(($X154*Inputs!$P$19)))/(AA154)))","v":5.8427886673868192},{"$f":"IF(O154=\"No Tractor\",0,(VLOOKUP($P154,$AL$6:$AS$15,8,FALSE)*$R154)/($U154-$T154))","v":2.395},{"$f":"AK154*W120/100","v":0.20220588235294121},{"$f":"AC154*W120/100","v":1.65},{"$f":"(AN154+AR154)*W120/100","v":1.4855749999999999},{"$f":"(AM154+AQ154)*W120/100","v":3.613236399050233},{"$f":"AK154*W120/100","v":0.20220588235294121},{"$f":"AC154*W120/100","v":1.65},{"$f":"(AN154+AR154)*W120/100","v":1.4855749999999999},{"$f":"(AM154+AQ154)*W120/100","v":3.613236399050233},null,null,null,null,{"$f":"$AK154*W120/100","v":0.20220588235294121},{"$f":"$AC154*W120/100","v":1.65},{"$f":"($AN154+$AR154)*W120/100","v":1.4855749999999999},{"$f":"($AL154+$AP154)*W120/100","v":3.6132366841474686},{"$f":"$AK154*W120/100","v":0.20220588235294121},{"$f":"$AC154*W120/100","v":1.65},{"$f":"($AN154+$AR154)*W120/100","v":1.4855749999999999},{"$f":"($AL154+$AP154)*W120/100","v":3.6132366841474686},null,null,null,null,{"$f":"AK154*Inputs!$G$15","v":3.7408088235294117},{"$f":"AC154*Inputs!$G$11","v":8.1839999999999993},{"$f":"BK154","v":1.4855749999999999},{"$f":"BL154","v":3.6132366841474686},5.842788596061455,0,0,0,{"$f":"IF($O154=BY$137,SUM(($AO154*Inputs!$G$15)+$AR154+($AC154*Inputs!$G$11)),0)","v":14.31980882352941},{"$f":"IF($O154=BZ$137,SUM(($AO154*Inputs!$G$15)+$AR154+($AC154*Inputs!$G$11)),0)","v":0},{"$f":"IF($O154=CA$137,SUM(($AO154*Inputs!$G$15)+$AR154+($AC154*Inputs!$G$11)),0)","v":0},{"$f":"IF($O154=CB$137,SUM(($AO154*Inputs!$G$15)+$AR154+($AC154*Inputs!$G$11)),0)","v":0},{"$f":"IF($O154=$CC$137,$AH154,0)","v":20.22058823529412},{"$f":"IF($O154=$CD$137,$AH154,0)","v":0},{"$f":"IF($O154=CE147,$AH154,0)","v":0},{"$f":"IF($O154=$CF$137,$AH154,0)","v":0},{"$f":"IF($O154=$CG$137,$AI154,0)","v":0},{"$f":"IF($O154=$CH$137,$AI154,0)","v":0},{"$f":"IF($O154=$CI$137,$AI154,0)","v":0},{"$f":"IF($O154=$CJ$137,$AI154,0)","v":0}]
["3 Shank","Para-Till",{"$f":"IF(E120=2,IF(A155=\"2 Shank\",8,IF(A155=\"3 Shank\",10,0)),0)","v":10},{"$f":"IF($E120=2,$H121,0)","v":3550},{"$f":"IF(E120=2,VLOOKUP(A155,$C$31:$D$32,2,FALSE),0)","v":3550},{"$f":"IF(E120=2,I121,0)","v":0},{"$f":"IF($E120=2,$K121,0)","v":2000},{"$f":"IF(E120=2,VLOOKUP(B155,$B$6:$F$51,5,FALSE),0)","v":2000},{"$f":"IF(E120=2,IF(L121>D155,0,L121),0)","v":565.35},{"$f":"IF(E120=2,VLOOKUP(A155,$C$31:$K$32,9,FALSE),0)","v":565.34783085848767},{"$f":"IF(E120=2,P121,0)","v":100},{"$f":"IF($E$120=2,+(G155-F155)/K155,0)","v":20},{"$f":"IF(E120=2,I31,0)","v":100},{"$f":"IF(E120=2,(H155-0)/M155)","v":20},{"$f":"IF($E$120=2,IF(C121=1,Machinery!B18,IF(C121=2,Machinery!B19,IF(C121=3,Machinery!B20,IF(C121=4,Machinery!B21,FALSE)))),0)","v":"JD 6190R"},{"$f":"IF(O155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$C$100:$D$103,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF($O$155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$AA$18:$AC$21,3,FALSE),0))","v":167000},{"$f":"IF(O155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O155=\"No Tractor\",0,IF(E120=2,VLOOKUP(P155,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,VLOOKUP($O155,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$155=\"No Tractor\",0,IF($E$120=2,VLOOKUP($O155,$AA$18:$AN$21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,VLOOKUP($O155,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,(U155-T155)/Y155,0))","v":26.666666666666668},{"$f":"IF(O155=\"No Tractor\",0,IF(E120=2,VLOOKUP($P155,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O155=\"No Tractor\",0,IF(E120=2,(V155-0)/AA155,0))","v":26.666666666666668},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,$S121,0))","v":8.36},{"$f":"IF(E120=2,VLOOKUP($B155,$B$6:$Q$51,15,FALSE),0)","v":0.85},{"$f":"IF(E120=2,VLOOKUP($B155,$B$6:$Q$51,16,FALSE),0)","v":3},{"$f":"IF(E120=2,1/((5280/43560)*AE155*C155*AD155),0)","v":0.32352941176470584},{"$f":"IF($E$120=2,1/AF155,0)","v":3.0909090909090913},{"$f":"IF(Switchgrass!$T$5=\"Cropland\",IF(Switchgrass!J11=0,0,Machinery!D12*AF155),0)","v":16.176470588235293},{"$f":"IF(Miscanthus!J12=0,0,IF(Miscanthus!C12=\"Para-Till\",IF(E120=2,(Machinery!E12)*AF155*(1/Miscanthus!$H$82),0),0))","v":0},null,0.32352941176470584,{"$f":"IF($E$120=2,((($D155-$I155)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L155))))+(($I155*Inputs!$P$19)))/($K155)),0)","v":2.9413638798095949},{"$f":"IF($E$120=2,((($E155-$J155)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N155))))+(($J155*Inputs!$P$19)))/($M155)),0)","v":2.9413644694811056},{"$f":"IF($E$120=2,O31*$D155/($G155-$F155),0)","v":1.22475},{"$f":"IF(O155=\"No Tractor\",0,IF(E120=2,AF155,0))","v":0.32352941176470584},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,((($R155-$W155)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z155))))+(($W155*Inputs!$P$19)))/(Y155)),0))","v":20.725196986416769},{"$f":"IF(O155=\"No Tractor\",0,IF($E120=2,((($S155-$X155)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB155))))+(($X155*Inputs!$P$19)))/(AA155)),0))","v":20.725197006092603},{"$f":"IF(O155=\"No Tractor\",0,IF(E120=2,(VLOOKUP($P155,$AL$6:$AS$15,8,FALSE)*$R155)/($U155-$T155),0))","v":8.35},{"$f":"AK155*W121/100","v":0.16176470588235292},{"$f":"AC155*W121/100","v":4.18},{"$f":"(AN155+AR155)*W121/100","v":4.7873749999999999},{"$f":"(AM155+AQ155)*W121/100","v":11.833280737786854},{"$f":"AK155*W121/100","v":0.16176470588235292},{"$f":"AC155*W121/100","v":4.18},{"$f":"(AN155+AR155)*W121/100","v":4.7873749999999999},{"$f":"(AM155+AQ155)*W121/100","v":11.833280737786854},null,null,null,null,{"$f":"AK155*W121/100","v":0.16176470588235292},{"$f":"$AC155*W121/100","v":4.18},{"$f":"($AN155+$AR155)*W121/100","v":4.7873749999999999},{"$f":"($AL155+$AP155)*W121/100","v":11.833280433113181},{"$f":"$AK155*W121/100","v":0.16176470588235292},{"$f":"$AC155*W121/100","v":4.18},{"$f":"($AN155+$AR155)*W121/100","v":4.7873749999999999},{"$f":"($AL155+$AP155)*W121/100","v":11.833280433113181},null,null,null,null,{"$f":"AK155*Inputs!$G$15","v":2.992647058823529},{"$f":"AC155*Inputs!$G$11","v":20.732799999999997},{"$f":"BK155","v":4.7873749999999999},{"$f":"BL155","v":11.833280433113181},0,0,0,20.725196986416769,{"$f":"IF($O155=BY$137,SUM(($AO155*Inputs!$G$15)+$AR155+($AC155*Inputs!$G$11)),0)","v":0},{"$f":"IF($O155=BZ$137,SUM(($AO155*Inputs!$G$15)+$AR155+($AC155*Inputs!$G$11)),0)","v":0},{"$f":"IF($O155=CA$137,SUM(($AO155*Inputs!$G$15)+$AR155+($AC155*Inputs!$G$11)),0)","v":0},{"$f":"IF($O155=CB$137,SUM(($AO155*Inputs!$G$15)+$AR155+($AC155*Inputs!$G$11)),0)","v":32.075447058823528},{"$f":"IF($O155=$CC$137,$AH155,0)","v":0},{"$f":"IF($O155=$CD$137,$AH155,0)","v":0},{"$f":"IF($O155=CE147,$AH155,0)","v":0},{"$f":"IF($O155=$CF$137,$AH155,0)","v":16.176470588235293},{"$f":"IF($O155=$CG$137,$AI155,0)","v":0},{"$f":"IF($O155=$CH$137,$AI155,0)","v":0},{"$f":"IF($O155=$CI$137,$AI155,0)","v":0},{"$f":"IF($O155=$CJ$137,$AI155,0)","v":0}]
["4R-30","Row Planter",{"$f":"IF(A156=\"4R-30\",10,IF(A156=\"6R-30\",15,IF(A156=\"8R-30\",18)))","v":10},{"$f":"$H122","v":2580},{"$f":"VLOOKUP(A156,$C$41:$D$43,2,FALSE)","v":2580},{"$f":"I122","v":0},{"$f":"$K122","v":900},{"$f":"VLOOKUP(B156,$B$6:$F$51,5,FALSE)","v":900},{"$f":"IF(L122>D156,0,L122)","v":1235.25},{"$f":"VLOOKUP(A156,$C$41:$K$43,9,FALSE)","v":1235.2541722306453},{"$f":"P122","v":150},{"$f":"+(G156-F156)/K156","v":6},{"$f":"I41","v":150},{"$f":"+(H156-0)/M156","v":6},{"$f":"IF(C122=1,Machinery!B18,IF(C122=2,Machinery!B19,IF(C122=3,Machinery!B20,IF(C122=4,Machinery!B21,FALSE))))","v":"JD 6130D"},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$100:$D$103,2,FALSE))","v":"MFWD 130"},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$100:$F$103,4,FALSE))","v":130},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$62:$H$65,6,FALSE))","v":114000},{"$f":"IF($O$156=\"No Tractor\",0,VLOOKUP($O156,$AA$18:$AC$21,3,FALSE))","v":114000},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP(P156,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$100:$L$103,10,FALSE))","v":17996.22},{"$f":"IF($O$156=\"No Tractor\",0,VLOOKUP($O156,$AA$18:$AN$21,14,FALSE))","v":17996.217019513966},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($O156,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O156=\"No Tractor\",0,(U156-T156)/Y156)","v":26.666666666666668},{"$f":"IF(O156=\"No Tractor\",0,VLOOKUP($P156,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O156=\"No Tractor\",0,(V156-0)/AA156)","v":26.666666666666668},{"$f":"IF(O156=\"No Tractor\",0,$S122)","v":5.72},{"$f":"VLOOKUP($B156,$B$6:$Q$51,15,FALSE)","v":0.65},{"$f":"VLOOKUP($B156,$B$6:$Q$51,16,FALSE)","v":5.5},{"$f":"1/((5280/43560)*AE156*C156*AD156)","v":0.23076923076923073},{"$f":"1/AF156","v":4.3333333333333339},null,null,{"$f":"IF('Energy Sorghum'!J23=0,0,(Machinery!F12)*AF156)","v":11.538461538461537},0.23076923076923073,{"$f":"((($D156-$I156)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L156))))+(($I156*Inputs!$P$19)))/($K156))","v":2.3172459642774359},{"$f":"((($E156-$J156)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N156))))+(($J156*Inputs!$P$19)))/($M156))","v":2.3172419766644232},{"$f":"O41*$D156/($G156-$F156)","v":2.15},{"$f":"IF(O156=\"No Tractor\",0,AF156)","v":0.23076923076923073},{"$f":"IF(O156=\"No Tractor\",0,((($R156-$W156)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z156))))+(($W156*Inputs!$P$19)))/(Y156)))","v":13.974113987079797},{"$f":"IF(O156=\"No Tractor\",0,((($S156-$X156)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB156))))+(($X156*Inputs!$P$19)))/(AA156)))","v":13.974114066994471},{"$f":"IF(O156=\"No Tractor\",0,(VLOOKUP($P156,$AL$6:$AS$15,8,FALSE)*$R156)/($U156-$T156))","v":5.7},null,null,null,null,null,null,null,null,{"$f":"AK156*W122/100","v":0.11538461538461536},{"$f":"AC156*W122/100","v":2.86},{"$f":"(AN156+AR156)*W122/100","v":3.9249999999999998},{"$f":"(AM156+AQ156)*W122/100","v":8.1456780218294469},null,null,null,null,null,null,null,null,{"$f":"$AK156*W122/100","v":0.11538461538461536},{"$f":"$AC156*W122/100","v":2.86},{"$f":"($AN156+$AR156)*W122/100","v":3.9249999999999998},{"$f":"($AL156+$AP156)*W122/100","v":8.1456799756786165},{"$f":"AK156*Inputs!$G$15","v":2.1346153846153841},{"$f":"AC156*Inputs!$G$11","v":14.185599999999999},{"$f":"BO156","v":3.9249999999999998},{"$f":"BP156","v":8.1456799756786165},0,13.974113987079797,0,0,{"$f":"IF($O156=BY$137,SUM(($AO156*Inputs!$G$15)+$AR156+($AC156*Inputs!$G$11)),0)","v":0},{"$f":"IF($O156=BZ$137,SUM(($AO156*Inputs!$G$15)+$AR156+($AC156*Inputs!$G$11)),0)","v":22.020215384615383},{"$f":"IF($O156=CA$137,SUM(($AO156*Inputs!$G$15)+$AR156+($AC156*Inputs!$G$11)),0)","v":0},{"$f":"IF($O156=CB$137,SUM(($AO156*Inputs!$G$15)+$AR156+($AC156*Inputs!$G$11)),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($O156=$CK$137,$AJ156,0)","v":0},{"$f":"IF($O156=$CL$137,$AJ156,0)","v":11.538461538461537},{"$f":"IF($O156=$CM$137,$AJ156,0)","v":0},{"$f":"IF($O156=$CN$137,$AJ156,0)","v":0}]
["6R-30","Row Planter",{"$f":"IF(E122=2,IF(A157=\"4R-30\",10,IF(A157=\"6R-30\",15,IF(A157=\"8R-30\",18))),0)","v":15},{"$f":"IF($E122=2,$H123,0)","v":16290},{"$f":"IF(E122=2,VLOOKUP(A157,$C$41:$D$43,2,FALSE),0)","v":16290},{"$f":"IF(E122=2,I123,0)","v":0},{"$f":"IF($E122=2,$K123,0)","v":900},{"$f":"IF(E122=2,VLOOKUP(B157,$B$6:$F$51,5,FALSE),0)","v":900},{"$f":"IF(E122=2,IF(L123>D157,0,L123),0)","v":7799.34},{"$f":"IF(E122=2,VLOOKUP(A157,$C$41:$K$43,9,FALSE),0)","v":7799.3373897818647},{"$f":"IF(E122=2,P123,0)","v":150},{"$f":"IF($E$122=2,+(G157-F157)/K157,0)","v":6},{"$f":"IF(E122=2,I41,0)","v":150},{"$f":"IF(E122=2,(H157-0)/M157)","v":6},{"$f":"IF($E$122=2,IF(C123=1,Machinery!B18,IF(C123=2,Machinery!B19,IF(C123=3,Machinery!B20,IF(C123=4,Machinery!B21,FALSE)))),0)","v":"JD 6150M"},{"$f":"IF(O157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$C$100:$D$103,2,FALSE),0))","v":"MFWD 150"},{"$f":"IF(O157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$C$100:$F$103,4,FALSE),0))","v":150},{"$f":"IF(O157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$C$62:$H$65,6,FALSE),0))","v":143000},{"$f":"IF($O$157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$AA$18:$AC$21,3,FALSE),0))","v":143000},{"$f":"IF(O157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O157=\"No Tractor\",0,IF(E122=2,VLOOKUP(P157,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,VLOOKUP($O157,$C$100:$L$103,10,FALSE),0))","v":14451.43},{"$f":"IF($O$157=\"No Tractor\",0,IF($E$122=2,VLOOKUP($O157,$AA$18:$AN$21,14,FALSE),0))","v":14451.425239896471},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,VLOOKUP($O157,$C$62:$R$65,16,FALSE),0))","v":600},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,(U157-T157)/Y157,0))","v":26.666666666666668},{"$f":"IF(O157=\"No Tractor\",0,IF(E122=2,VLOOKUP($P157,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O157=\"No Tractor\",0,IF(E122=2,(V157-0)/AA157,0))","v":26.666666666666668},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,$S123,0))","v":6.6},{"$f":"IF(E122=2,VLOOKUP($B157,$B$6:$Q$51,15,FALSE),0)","v":0.65},{"$f":"IF(E122=2,VLOOKUP($B157,$B$6:$Q$51,16,FALSE),0)","v":5.5},{"$f":"IF(E122=2,1/((5280/43560)*AE157*C157*AD157),0)","v":0.1538461538461538},{"$f":"IF($E$122=2,1/AF157,0)","v":6.5000000000000018},null,null,{"$f":"IF('Energy Sorghum'!J23=0,0,IF(E122=2,(Machinery!F12)*AF157))","v":7.6923076923076898},0.1538461538461538,{"$f":"IF($E$122=2,((($D157-$I157)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L157))))+(($I157*Inputs!$P$19)))/($K157)),0)","v":14.63095556724436},{"$f":"IF($E$122=2,((($E157-$J157)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N157))))+(($J157*Inputs!$P$19)))/($M157)),0)","v":14.630958061962581},{"$f":"IF($E$122=2,O41*$D157/($G157-$F157),0)","v":13.574999999999999},{"$f":"IF(O157=\"No Tractor\",0,IF(E122=2,AF157,0))","v":0.1538461538461538},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,((($R157-$W157)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z157))))+(($W157*Inputs!$P$19)))/(Y157)),0))","v":17.746725452436422},{"$f":"IF(O157=\"No Tractor\",0,IF($E122=2,((($S157-$X157)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB157))))+(($X157*Inputs!$P$19)))/(AA157)),0))","v":17.74672558006732},{"$f":"IF(O157=\"No Tractor\",0,IF(E122=2,(VLOOKUP($P157,$AL$6:$AS$15,8,FALSE)*$R157)/($U157-$T157),0))","v":7.15},null,null,null,null,null,null,null,null,{"$f":"AK157*W123/100","v":7.69230769230769E-2},{"$f":"AC157*W123/100","v":3.3},{"$f":"(AN157+AR157)*W123/100","v":10.362500000000001},{"$f":"(AM157+AQ157)*W123/100","v":16.18884182101495},null,null,null,null,null,null,null,null,{"$f":"$AK157*W123/100","v":7.69230769230769E-2},{"$f":"$AC157*W123/100","v":3.3},{"$f":"($AN157+$AR157)*W123/100","v":10.362500000000001},{"$f":"($AL157+$AP157)*W123/100","v":16.188840509840389},{"$f":"AK157*Inputs!$G$15","v":1.4230769230769227},{"$f":"AC157*Inputs!$G$11","v":16.367999999999999},{"$f":"BO157","v":10.362500000000001},{"$f":"BP157","v":16.188840509840389},0,0,17.746725452436422,0,{"$f":"IF($O157=BY$137,SUM(($AO157*Inputs!$G$15)+$AR157+($AC157*Inputs!$G$11)),0)","v":0},{"$f":"IF($O157=BZ$137,SUM(($AO157*Inputs!$G$15)+$AR157+($AC157*Inputs!$G$11)),0)","v":0},{"$f":"IF($O157=CA$137,SUM(($AO157*Inputs!$G$15)+$AR157+($AC157*Inputs!$G$11)),0)","v":24.94107692307692},{"$f":"IF($O157=CB$137,SUM(($AO157*Inputs!$G$15)+$AR157+($AC157*Inputs!$G$11)),0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF($O157=$CK$137,$AJ157,0)","v":0},{"$f":"IF($O157=$CL$137,$AJ157,0)","v":0},{"$f":"IF($O157=$CM$137,$AJ157,0)","v":7.6923076923076898},{"$f":"IF($O157=$CN$137,$AJ157,0)","v":0}]
[null,"Spreader",{"$f":"F134","v":40},{"$f":"H134","v":11300},{"$f":"D51","v":11300},{"$f":"I134","v":0},{"$f":"K134","v":1200},{"$f":"VLOOKUP(B158,$B$6:$F$51,5,FALSE)","v":1200},{"$f":"L134","v":7360.09},{"$f":"K51","v":7360.0861797363168},{"$f":"P134","v":800},{"$f":"+(G158-F158)/K158","v":1.5},{"$f":"I51","v":800},{"$f":"+(H158-0)/M158","v":1.5},{"$f":"IF(C134=1,Machinery!B18,IF(C134=2,Machinery!B19,IF(C134=3,Machinery!B20,IF(C134=4,Machinery!B21,FALSE))))","v":"JD 5075E"},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$100:$D$103,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF($O$158=\"No Tractor\",0,VLOOKUP($O158,$AA$18:$AC$21,3,FALSE))","v":47900},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP(P158,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$158=\"No Tractor\",0,VLOOKUP($O158,$AA$18:$AN$21,14,FALSE))","v":8635.3473398596034},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($O158,$C$62:$R$65,16,FALSE))","v":600},{"$f":"IF(O158=\"No Tractor\",0,(U158-T158)/Y158)","v":26.666666666666668},{"$f":"IF(O158=\"No Tractor\",0,VLOOKUP($P158,$Y$6:$AK$15,13,FALSE))","v":600},{"$f":"IF(O158=\"No Tractor\",0,(V158-0)/AA158)","v":26.666666666666668},{"$f":"IF(O158=\"No Tractor\",0,$S124)","v":3.3},{"$f":"VLOOKUP($B158,$B$6:$Q$51,15,FALSE)","v":0.7},{"$f":"VLOOKUP($B158,$B$6:$Q$51,16,FALSE)","v":7},{"$f":"1/((5280/43560)*AE158*C158*AD158)","v":4.2091836734693883E-2},{"$f":"1/AF158","v":23.757575757575754},{"$f":"(Machinery!D12)*(AF158)*(1/Switchgrass!$H$114)","v":0.21045918367346941},{"$f":"Machinery!E12*AF158*(1/Miscanthus!$H$82)","v":0.14030612244897961},{"$f":"Machinery!F12*AF158","v":2.1045918367346941},4.2091836734693883E-2,{"$f":"((($D158-$I158)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L158))))+(($I158*Inputs!$P$19)))/($K158))","v":4.0827049377160458},{"$f":"((($E158-$J158)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N158))))+(($J158*Inputs!$P$19)))/($M158))","v":4.0827080746749944},{"$f":"O51*$D158/($G158-$F158)","v":7.5333333333333332},{"$f":"IF(O158=\"No Tractor\",0,AF158)","v":4.2091836734693883E-2},{"$f":"IF(O158=\"No Tractor\",0,((($R158-$W158)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z158))))+(($W158*Inputs!$P$19)))/(Y158)))","v":5.842788596061455},{"$f":"IF(O158=\"No Tractor\",0,((($S158-$X158)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB158))))+(($X158*Inputs!$P$19)))/(AA158)))","v":5.8427886673868192},{"$f":"IF(O158=\"No Tractor\",0,(VLOOKUP($P158,$AL$6:$AS$15,8,FALSE)*$R158)/($U158-$T158))","v":2.395},{"$f":"AK158","v":4.2091836734693883E-2},{"$f":"AC158","v":3.3},{"$f":"AN158+AR158","v":9.9283333333333328},{"$f":"AM158+AQ158","v":9.9254967420618136},{"$f":"AK158","v":4.2091836734693883E-2},{"$f":"AC158","v":3.3},{"$f":"AN158+AR158","v":9.9283333333333328},{"$f":"AM158+AQ158","v":9.9254967420618136},{"$f":"AK158","v":4.2091836734693883E-2},{"$f":"AC158","v":3.3},{"$f":"AN158+AR158","v":9.9283333333333328},{"$f":"AM158+AQ158","v":9.9254967420618136},{"$f":"$AK158","v":4.2091836734693883E-2},{"$f":"$AC158","v":3.3},{"$f":"($AR158+AN158)","v":9.9283333333333328},{"$f":"($AL158+$AP158)","v":9.9254935337775017},{"$f":"$AK158","v":4.2091836734693883E-2},{"$f":"$AC158","v":3.3},{"$f":"($AR158+AN158)","v":9.9283333333333328},{"$f":"($AL158+$AP158)","v":9.9254935337775017},{"$f":"$AK158","v":4.2091836734693883E-2},{"$f":"$AC158","v":3.3},{"$f":"($AR158+$AN158)","v":9.9283333333333328},{"$f":"($AL158+$AP158)","v":9.9254935337775017},{"$f":"AK158*Inputs!$G$15","v":0.38934948979591844},{"$f":"AC158*Inputs!$G$11","v":8.1839999999999993},{"$f":"BG158","v":9.9283333333333328},{"$f":"BH158","v":9.9254935337775017},5.842788596061455,0,0,0,{"$f":"IF($O158=BY$137,SUM(($AO158*Inputs!$G$15)+$AR158+($AC158*Inputs!$G$11)),0)","v":10.968349489795918},{"$f":"IF($O158=BZ$137,SUM(($AO158*Inputs!$G$15)+$AR158+($AC158*Inputs!$G$11)),0)","v":0},{"$f":"IF($O158=CA$137,SUM(($AO158*Inputs!$G$15)+$AR158+($AC158*Inputs!$G$11)),0)","v":0},{"$f":"IF($O158=CB$137,SUM(($AO158*Inputs!$G$15)+$AR158+($AC158*Inputs!$G$11)),0)","v":0},{"$f":"IF($O158=$CC$137,$AH158,0)","v":0.21045918367346941},{"$f":"IF($O158=$CD$137,$AH158,0)","v":0},{"$f":"IF($O158=CE137,$AH158,0)","v":0},{"$f":"IF($O158=$CF$137,$AH158,0)","v":0},{"$f":"IF($O158=$CG$137,$AI158,0)","v":0.14030612244897961},{"$f":"IF($O158=$CH$137,$AI158,0)","v":0},{"$f":"IF($O158=$CI$137,$AI158,0)","v":0},{"$f":"IF($O158=$CJ$137,$AI158,0)","v":0},{"$f":"IF($O158=$CK$137,$AJ158,0)","v":2.1045918367346941},{"$f":"IF($O158=$CL$137,$AJ158,0)","v":0},{"$f":"IF($O158=$CM$137,$AJ158,0)","v":0},{"$f":"IF($O158=$CN$137,$AJ158,0)","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(AVERAGEIF(BU138:BU158,\">0\"),0)","v":5.8427885960614558},13.974113987079793,17.746725452436422,20.725196986416766,14.075511104441775,21.393011957860065,24.65503497752826,30.758001434740557,{"$f":"SUM(CC138:CC158)*(1/Switchgrass!$H$114)","v":2.0431047418967587},{"$f":"SUM(CD138:CD158)*(1/Switchgrass!$H$114)","v":0.94229422538246066},{"$f":"SUM(CE138:CE158)*(1/Switchgrass!$H$114)","v":3.7330316742081447E-2},{"$f":"SUM(CF138:CF158)*(1/Switchgrass!$H$114)","v":2.6331699346405233},{"$f":"SUM(CG138:CG158)*(1/Miscanthus!$H$82)","v":9.3537414965986412E-3},{"$f":"SUM(CH138:CH158)*(1/Miscanthus!$H$82)","v":8.8848787378199151E-2},{"$f":"SUM(CI138:CI158)*(1/Miscanthus!$H$82)","v":1.6591251885369532E-2},{"$f":"SUM(CJ138:CJ158)*(1/Miscanthus!$H$82)","v":6.3108206245461151E-2},{"$f":"SUM(CK138:CK158)","v":2.1045918367346941},{"$f":"SUM(CL138:CL158)","v":34.12182180564534},{"$f":"SUM(CM138:CM158)","v":20.851508380456963},{"$f":"SUM(CN138:CN158)","v":28.79435107376284}]
[null,"Table 7",null,null,null,null,"Max Acres, Bales or Loads per Hour",null,null,null,"Table 8",null,"User","Benchmark"]
[null,"Implement","Size ","Price","hpft or hphton ","RF",null,"Acres per Mile","Size in dry ton",null,"Switchgrass","Yield in dry tons (2)",{"$f":"Switchgrass!M112","v":4},{"$f":"Switchgrass!T112","v":4}]
[null,"Disk Mower Conditioner",{"$f":"C12","v":9},{"$f":"$D$12","v":23535},3.3,0.8,12,null,null,null,null,"Yield in dry tons (3-10)",{"$f":"Switchgrass!M113","v":6},{"$f":"Switchgrass!T113","v":6}]
[null,null,12,{"$f":"$D$13","v":28156},3.3,0.8,12,null,null,null,"Forage Sorghum","Yield in dry tons",{"$f":"'Energy Sorghum'!L51","v":12},{"$f":"'Energy Sorghum'!R51","v":12}]
[{"$f":"C38","v":"14 — 5 x 6 ft (Lrg Rd)"},"Baler",{"$f":"C14","v":"1250 lbs — 5 x 6 ft"},{"$f":"$D$14","v":31207},2.2000000000000002,0.9,"See Userform Inputs (Table 5)",{"$f":"5280*10/43560","v":1.2121212121212122},{"$f":"(1250*M167)/2000","v":0.51249999999999996},{"$f":"C38","v":"14 — 5 x 6 ft (Lrg Rd)"}]
[{"$f":"C39","v":"10 — 4 x 5 ft (Med Rd)"},null,{"$f":"C15","v":"800 lbs — 4 x 5 ft"},{"$f":"$D$15","v":23213},2.2000000000000002,0.9,"See Userform Inputs (Table 5)",{"$f":"5280*10/43560","v":1.2121212121212122},{"$f":"(800*M167)/2000","v":0.32800000000000001},{"$f":"C39","v":"10 — 4 x 5 ft (Med Rd)"},"Miscanthus","Yield in dry tons (2)",{"$f":"Miscanthus!M80","v":5},{"$f":"Miscanthus!AG80","v":5}]
[{"$f":"C40","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"},null,"2100 lbs — 3 x 4 x 9.5 ft",{"$f":"$D$16","v":136907.1},null,0.75,"See Userform Inputs (Table 5)",{"$f":"5280*10/43560","v":1.2121212121212122},{"$f":"(2100*M167)/2000","v":0.86099999999999999},{"$f":"C40","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"},null,"Yield in dry tons (3-15)",{"$f":"Miscanthus!M81","v":10},{"$f":"Miscanthus!AG81","v":10}]
[null,"Hay Rake",8.5,{"$f":"$D$17","v":5312},0.8,0.6,{"$f":"$H167*$P$17*$Q$17","v":4.9454545454545453},{"$f":"5280*C167/43560","v":1.0303030303030303},null,null,null,"Safe MC %:   ",0.82]
[null,null,17,{"$f":"$D$18","v":4738},0.8,0.6,{"$f":"$H168*$P$17*$Q$17","v":9.8909090909090907},{"$f":"5280*C168/43560","v":2.0606060606060606}]
[null,"Disk Mower",{"$f":"C36","v":8},{"$f":"$D$36","v":10272},2,1.75,12]
[null,null,{"$f":"C37","v":10},{"$f":"$D$37","v":11359},2,1.75,12]
[null,"Bale Hauler",{"$f":"C38","v":"14 — 5 x 6 ft (Lrg Rd)"},{"$f":"$D$38","v":25587},null,0.5,"See Userform Inputs (Table 5)"]
[null,null,{"$f":"C39","v":"10 — 4 x 5 ft (Med Rd)"},{"$f":"$D$39","v":18342},null,0.5,"See Userform Inputs (Table 5)"]
[null,null,{"$f":"C40","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"},{"$f":"$D$40","v":40500},null,0.5,"See Userform Inputs (Table 5)"]
[null,"Forage Harvester",null,null,{"$f":"ROUND(AVERAGE(6.9,6.9),1)","v":6.9},0.5,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,"For Mowers, the field speed and machine width drive hrs/acre"]
[null,"SP Mower Conditioner  — 235 hp",{"$f":"F124","v":9},null,3.3,0.55000000000000004,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Max Speed (before FEP)",null,10,"at",3,"tons or less"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hours/Acre is the main driver of costs",null,null,null,null,null,null,"Max Speed (before FEP)",3,"at",15,"tons or more"]
["Table 9",null,"UserForm Data",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Implement Calculations",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor Calculations",null,null,null,null,"User Budget Totals",null,null,null,null,null,null,null,"Standard Budget Totals",null,null,null,null,null,null,null,"(S) Totals For Machinery Tab",null,null,null,null,null,null,null,null,null,null,null,"Tractor Capital Recovery ($/hr)",null,null,null,"Tractor Total Cost ($/hr)",null,null,null,"(S) Annual Use",null,null,null,"(M) Annual Use",null,null,null,"(FS) Annual Use",null,null,null,"Min hrs/acre"]
["Harvesting\nEquipment","Implement","Implement\n Size (width)","User\nImplement\nPP ($)","Std.\nImplement\nPP ($)","User\nImplement\nHours at Purchase","User\nImplement\nExpected Hours\n@ Salvage","Standard\nImplement\nExpected Hours\n@ Salvage","User\nImplement\nSalvage Value ($)","Std. \nImplement\nSalvage Value ($)","User Specified\nAnnual Implement\nUse Hours","Calculated User\nImplement\nOperation Years","Standard\nImplement\nUse Hours","Calculated Std.\nImplement\nOperation Years","Tractor\nSelection","Tractor \nUnit Size","Tractor HP","User\nTractor\nPP ($)","Std.\nTractor\nPP ($)","Tractor \nHours at Purchase","User \nTractor\nHours @ Salvage","Standard\nTractor\nHours @ Salvage","User\nTractor\nSalvage Value ($)","Std.\nTractor\nSalvage Value ($)","User Specified\nTractor\nUse Hours","Calculated\nUser Tractor\nOperation Years","Standard\nTractor\nUse Hours","Calculated\nStd. Tractor\nOperation Years","\nFuel Use (gal/hr)","Field Efficiency\n (%)","(S)\nUser\nHours/Acre","(M)\nUser\nHours/Acre","(FS)\nUser\nHours/Acre","(S)\nStd.\nLabor (hrs)","(M)\nStd.\nLabor (hrs)","(FS)\nStd.\nLabor (hrs)","(S)\nUser\nField Speed (mph)","(M)\nUser\nField Speed (mph)","(FS)\nUser\nField Speed (mph)","(S)\nStd.\nField Speed (mph)","(M)\nStd.\nField Speed (mph)","(FS)\nStd.\nField Speed (mph)","(S)\nAcres/Hour\n(APH)","(M)\nAcres/Hour\n(APH)","(FS) \nAcres/Hour\n(APH)","(S)\nAnnual Use\nHours","(M)\nAnnual Use\nHours","(FS)\nAnnual Use\nHours","User\nImplement\nCapital Recovery ($/hr)","Std.\nImplement\nCapital Recovery\n($/hr)","(S)\nImplement\nR&M ($/hr)","(M)\nImplement\nR&M ($/hr)","(FS)\nImplement\nR&M ($/hr)","User\nTractor \nCapital \nRecovery ($/hr)","Std.\nTractor \nCapital \nRecovery ($/hr)","(S)\nTractor\nR&M ($/hr)","(M)\nTractor\nR&M ($/hr)","(FS)\nTractor\nR&M ($/hr)","(S)\nLabor\n(hrs/acre)","(M)\nLabor\n(hrs/acre)","(FS)\nLabor\n(hrs/acre)","Fuel\n(gal/hr)","(S)\nR&M\n($/hr)","(M)\nR&M\n($/hr)","(FS)\nR&M\n($/hr)","Capital\nRecovery\n($/hr)","(S)\nLabor\n(hrs/acre)","(M)\nLabor\n(hrs/acre)","(FS)\nLabor\n(hrs/acre)","Fuel\n(gal/hr)","(S)\nR&M\n($/hr)","(M)\nR&M\n($/hr)","(FS)\nR&M\n($/hr)","Capital\nRecovery\n($/hr)","(S) \nLabor Costs\n($/hr)","(M) \nLabor Costs\n($/hr)","(FS) \nLabor Costs\n($/hr)","(S)\nFuel Costs\n($/hr)","(S)\nR&M \n($/hr)","\nCapital \nRecovery \n($/hr)","(S) \nTotal Costs\n($/hr)","(M) \nTotal Costs\n($/hr)","(FS) \nTotal Costs\n($/hr)","(S) \nTotal Costs ($/acre)","(M) \nTotal Costs ($/acre)","(FS) \nTotal Costs ($/acre)",{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"},{"$f":"$C$100","v":"JD 5075E"},{"$f":"IF(E100<2,0,$C$101)","v":"JD 6130D"},{"$f":"IF(E100<3,0,$C$102)","v":"JD 6150M"},{"$f":"IF(E100<4,0,$C$103)","v":"JD 6190R"}]
[{"$f":"IF(B179=B48,235,\"Yr. 2\")","v":"Yr. 2"},{"$f":"B124","v":"Disk Mower Conditioner"},{"$f":"F124","v":9},{"$f":"$H124","v":23535},{"$f":"IF(B179=B12,VLOOKUP(C179,C12:D13,2,FALSE),IF(B179=B36,VLOOKUP(C179,C36:D37,2,FALSE),VLOOKUP(C179,C48:D50,2,FALSE)))","v":23535},{"$f":"I124","v":0},{"$f":"$K124","v":2500},{"$f":"VLOOKUP(B179,$B$6:$F$51,5,FALSE)","v":2500},{"$f":"IF($L$124>$D179,0,$L$124)","v":6342.32},{"$f":"IF(B179=B12,VLOOKUP(C179,C12:K13,9,FALSE),IF(B179=B36,VLOOKUP(C179,C36:K37,9,FALSE),VLOOKUP(C179,C48:K50,9,FALSE)))","v":6342.3241371064323},{"$f":"P124","v":200},{"$f":"+(G179-F179)/K179","v":12.5},{"$f":"VLOOKUP(B179,B12:I50,8)","v":200},{"$f":"+(H179-0)/M179","v":12.5},{"$f":"IF(C124=1,Machinery!B18,IF(C124=2,Machinery!B19,IF(C124=3,Machinery!B20,IF(C124=4,Machinery!B21,IF(C124=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,$C$62:$D$65,2,FALSE)))","v":"MFWD 75"},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,$C$100:$F$103,4,FALSE)))","v":75},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,$C$62:$H$65,6,FALSE)))","v":47900},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,AA18:AC21,3,FALSE)))","v":47900},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,$C$100:$I$103,7,FALSE)))","v":0},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,$C$100:$K$103,9,FALSE)))","v":16000},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP(P179,$Y$6:$AE$15,7,FALSE)))","v":16000},{"$f":"IF(O179=\"No Tractor\",0,IF($O$179=\"N/A\",0,VLOOKUP($O179,$C$100:$L$103,10,FALSE)))","v":8635.35},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($O179,AA18:AN21,14,FALSE)))","v":8635.3473398596034},{"$f":"IF(O179=\"N/A\",0,VLOOKUP($O179,$C$100:$P$103,14,FALSE))","v":600},{"$f":"IF(O179=\"N/A\",0,(U179-T179)/Y179)","v":26.666666666666668},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,VLOOKUP($P179,$Y$6:$AK$15,13, FALSE)))","v":600},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,(V179-0)/AA179))","v":26.666666666666668},{"$f":"IF(O179=\"No Tractor\",0,$S124)","v":3.3},{"$f":"VLOOKUP($B179,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"1/(AK179*$C179/43560*5280)","v":0.12168141592920353},0.12971698113207544,0.2412280701754386,0.12168141592920353,0.12971698113207544,0.2412280701754386,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":7.5333333333333332},{"$f":"IF($M165<$AO$175,$AM$175,IF($M165>$AO$176,$AO$175,$AM$175-($M165-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":7.0666666666666673},{"$f":"IF($M163<$AO$175,$AM$175,IF($M163>$AO$176,$AO$175,$AM$175-($M163-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":3.8000000000000003},{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":7.5333333333333332},{"$f":"IF($N165<$AO$175,$AM$175,IF($N165>$AO$176,$AO$175,$AM$175-($N165-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":7.0666666666666673},{"$f":"IF($N163<$AO$175,$AM$175,IF($N163>$AO$176,$AO$175,$AM$175-($N163-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD179","v":3.8000000000000003},{"$f":"1/AE179","v":8.2181818181818187},{"$f":"1/AF179","v":7.7090909090909108},{"$f":"1/AG179","v":4.1454545454545455},{"$f":"IF(Switchgrass!J84=0,0,IF(Switchgrass!C84=\"Mower\",AE179*(Machinery!D$12*1/Switchgrass!$H$114*$AC124),0))","v":0.30420353982300885},{"$f":"IF(Miscanthus!J52=0,0,IF(Miscanthus!C52=\"Mower\",AF179*(Machinery!E$12*1/Miscanthus!H$82*$AD124),0))","v":0.21619496855345907},{"$f":"IF('Energy Sorghum'!J39=0,0,IF('Energy Sorghum'!C39=\"Mower\",AG179*(Machinery!F$12*$AE124),0))","v":6.0307017543859649},{"$f":"(($D179-$I179)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L179))))+($I179*Inputs!$P$19))/($K179)","v":11.873307228971035},{"$f":"(($E179-$J179)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N179))))+($J179*Inputs!$P$19))/($M179)","v":11.873306070856316},{"$f":"VLOOKUP($B179,$B$162:$F$175,5,FALSE)*$D179/($G179-$F179)","v":7.5312000000000001},{"$f":"VLOOKUP($B179,$B$162:$F$175,5,FALSE)*$D179/($G179-$F179)","v":7.5312000000000001},{"$f":"VLOOKUP($B179,$B$162:$F$175,5,FALSE)*$D179/($G179-$F179)","v":7.5312000000000001},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,(($R179-$W179)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z179))))+($W179*Inputs!$P$19))/($Y179)))","v":5.842788596061455},{"$f":"IF(O179=\"No Tractor\",0,IF(O179=\"N/A\",0,(($S179-$X179)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB179))))+($X179*Inputs!$P$19))/($AA179)))","v":5.8427886673868192},{"$f":"IF($O$179=\"No Tractor\",0,IF($O$179=\"N/A\",0,(VLOOKUP($P179,$AL$6:$AS$15,8,FALSE)*$R179)/($U179-$T179)))","v":2.395},{"$f":"IF($O$179=\"No Tractor\",0,IF($O$179=\"N/A\",0,(VLOOKUP($P179,$AL$6:$AS$15,8,FALSE)*$R179)/($U179-$T179)))","v":2.395},{"$f":"IF($O$179=\"No Tractor\",0,IF($O$179=\"N/A\",0,(VLOOKUP($P179,$AL$6:$AS$15,8,FALSE)*$R179)/($U179-$T179)))","v":2.395},{"$f":"$AE179*W124/100","v":6.0840707964601767E-2},{"$f":"$AF179*W124/100","v":6.4858490566037721E-2},{"$f":"$AG179*W124/100","v":0.1206140350877193},{"$f":"AC179*W124/100","v":1.65},{"$f":"(AY179+BD179)*W124/100","v":4.9630999999999998},{"$f":"(AZ179+BE179)*W124/100","v":4.9630999999999998},{"$f":"(BA179+BF179)*W124/100","v":4.9630999999999998},{"$f":"($AW$179+$BB$179)*W124/100","v":8.8580479125162448},{"$f":"$AH179*W124/100","v":6.0840707964601767E-2},{"$f":"$AI179*W124/100","v":6.4858490566037721E-2},{"$f":"$AJ179*W124/100","v":0.1206140350877193},{"$f":"$AC179*W124/100","v":1.65},{"$f":"(AY179+BD179)*W124/100","v":4.9630999999999998},{"$f":"(AZ179+BE179)*W124/100","v":4.9630999999999998},{"$f":"(BA179+BF179)*W124/100","v":4.9630999999999998},{"$f":"($AX$179+$BC$179)*W124/100","v":8.858047369121568},{"$f":"IF($BR179=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},{"$f":"+BW179","v":13.25},{"$f":"+BX179","v":13.25},{"$f":"$BJ$179*Inputs!$G$11","v":4.0919999999999996},{"$f":"BK179","v":4.9630999999999998},{"$f":"$BN$179","v":8.8580479125162448},{"$f":"(BW179+BZ179+CA179+CB179)","v":31.163147912516244},{"$f":"(BX179+BZ179+CA179+CB179)","v":31.163147912516244},{"$f":"(BY179+BZ179+CA179+CB179)","v":31.163147912516244},{"$f":"(CC179/AQ179)","v":3.79197596280618},{"$f":"(CD179/AR179)","v":4.042389469783946},{"$f":"(CE179/AS179)","v":7.517426031528041},{"$f":"IF($O179=CI$178,1*$BB179,0)","v":5.842788596061455},{"$f":"IF($O179=CJ$178,1*$BB179,0)","v":0},{"$f":"IF($O179=CK$178,1*$BB179,0)","v":0},{"$f":"IF($O179=CL$178,1*$BB179,0)","v":0},{"$f":"IF($O179=CM$178,SUM((($AE179+$AF179+$AG179)*Inputs!$G$15)+$BD179+($AC179*Inputs!$G$11)),0)","v":15.135794821939637},{"$f":"IF($O179=CN$178,SUM((($AE179+$AF179+$AG179)*Inputs!$G$15)+$BD179+($AC179*Inputs!$G$11)),0)","v":0},{"$f":"IF($O179=CO$178,SUM((($AE179+$AF179+$AG179)*Inputs!$G$15)+$BD179+($AC179*Inputs!$G$11)),0)","v":0},{"$f":"IF($O179=CP$178,SUM((($AE179+$AF179+$AG179)*Inputs!$G$15)+$BD179+($AC179*Inputs!$G$11)),0)","v":0},{"$f":"IF($O179=CQ$178,1*$AT179,0)","v":0.30420353982300885},0,0,0,{"$f":"IF($O179=CU$178,1*$AU179,0)","v":0.21619496855345907},0,0,0,{"$f":"IF($O179=CY$178,1*$AV179,0)","v":6.0307017543859649},{"$f":"IF($O179=CZ$178,1*$AV179,0)","v":0},{"$f":"IF($O179=DA$178,1*$AV179,0)","v":0},{"$f":"IF($O179=DB$178,1*$AV179,0)","v":0},{"$f":"1/(VLOOKUP($B$179,$B$162:$G$175,6,FALSE)*AD179*C179/43560*5280)","v":9.5486111111111105E-2}]
[{"$f":"IF(B179=B48,235,\"Yr. 3+\")","v":"Yr. 3+"},null,{"$f":"F124","v":9},{"$f":"$H124","v":23535},{"$f":"IF(B179=B12,VLOOKUP(C180,C12:D13,2,FALSE),IF(B179=B36,VLOOKUP(C180,C36:D37,2,FALSE),VLOOKUP(C180,C48:D50,2,FALSE)))","v":23535},{"$f":"I124","v":0},{"$f":"$K124","v":2500},{"$f":"VLOOKUP(B179,$B$6:$F$51,5,FALSE)","v":2500},{"$f":"IF($L$124>$D180,0,$L$124)","v":6342.32},{"$f":"IF(B179=B12,VLOOKUP(C180,C12:K13,9,FALSE),IF(B179=B36,VLOOKUP(C180,C36:K37,9,FALSE),VLOOKUP(C180,C48:K50,9,FALSE)))","v":6342.3241371064323},{"$f":"P124","v":200},{"$f":"+(G180-F180)/K180","v":12.5},{"$f":"VLOOKUP(B179,B12:I50,8)","v":200},{"$f":"+(H180-0)/M180","v":12.5},{"$f":"IF(C124=1,Machinery!B18,IF(C124=2,Machinery!B19,IF(C124=3,Machinery!B20,IF(C124=4,Machinery!B21,IF(C124=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,$C$62:$D$65,2,FALSE)))","v":"MFWD 75"},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,$C$100:$F$103,4,FALSE)))","v":75},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,$C$62:$H$65,6,FALSE)))","v":47900},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,AA18:AC21,3,FALSE)))","v":47900},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,$C$100:$I$103,7,FALSE)))","v":0},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,$C$100:$K$103,9,FALSE)))","v":16000},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP(P180,$Y$6:$AE$15,7,FALSE)))","v":16000},{"$f":"IF(O180=\"No Tractor\",0,IF($O$180=\"N/A\",0,VLOOKUP($O180,$C$100:$L$103,10,FALSE)))","v":8635.35},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($O180,AA18:AN21,14,FALSE)))","v":8635.3473398596034},{"$f":"IF(O180=\"N/A\",0,VLOOKUP($O180,$C$100:$P$103,14,FALSE))","v":600},{"$f":"IF(O180=\"N/A\",0,(U180-T180)/Y180)","v":26.666666666666668},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,VLOOKUP($P180,$Y$6:$AK$15,13, FALSE)))","v":600},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,(V180-0)/AA180))","v":26.666666666666668},{"$f":"IF(O180=\"No Tractor\",0,$S124)","v":3.3},{"$f":"VLOOKUP($B179,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"1/(AK180*$C180/43560*5280)","v":0.1388888888888889},{"$f":"1/(AL180*$C180/43560*5280)","v":0.19366197183098591},null,{"$f":"1/(AN180*$C180/43560*5280)","v":0.1388888888888889},{"$f":"1/(AO180*$C180/43560*5280)","v":0.19366197183098591},null,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD180","v":6.6000000000000005},{"$f":"IF($M166<$AO$175,$AM$175,IF($M166>$AO$176,$AO$175,$AM$175-($M166-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD180","v":4.7333333333333334},null,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD180","v":6.6000000000000005},{"$f":"IF($N166<$AO$175,$AM$175,IF($N166>$AO$176,$AO$175,$AM$175-($N166-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD180","v":4.7333333333333334},null,{"$f":"1/AE180","v":7.1999999999999993},{"$f":"1/AF180","v":5.163636363636364},null,{"$f":"IF(Switchgrass!J97=0,0,IF(Switchgrass!C97=\"Mower\",AE180*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC124),0))","v":2.7777777777777777},{"$f":"IF(Miscanthus!J65=0,0,IF(Miscanthus!C65=\"Mower\",AF180*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD124),0))","v":4.1960093896713619},null,{"$f":"(($D180-$I180)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L180))))+($I180*Inputs!$P$19))/($K180)","v":11.873307228971035},{"$f":"(($E180-$J180)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N180))))+($J180*Inputs!$P$19))/($M180)","v":11.873306070856316},{"$f":"VLOOKUP($B179,$B$162:$F$175,5,FALSE)*$D180/($G180-$F180)","v":7.5312000000000001},{"$f":"VLOOKUP($B179,$B$162:$F$175,5,FALSE)*$D180/($G180-$F180)","v":7.5312000000000001},null,{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,(($R180-$W180)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z180))))+($W180*Inputs!$P$19))/($Y180)))","v":5.842788596061455},{"$f":"IF(O180=\"No Tractor\",0,IF(O180=\"N/A\",0,(($S180-$X180)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB180))))+($X180*Inputs!$P$19))/($AA180)))","v":5.8427886673868192},{"$f":"IF($O$180=\"No Tractor\",0,IF($O$180=\"N/A\",0,(VLOOKUP($P180,$AL$6:$AS$15,8,FALSE)*$R180)/($U180-$T180)))","v":2.395},{"$f":"IF($O$180=\"No Tractor\",0,IF($O$180=\"N/A\",0,(VLOOKUP($P180,$AL$6:$AS$15,8,FALSE)*$R180)/($U180-$T180)))","v":2.395},null,{"$f":"$AE180*W124/100","v":6.9444444444444448E-2},{"$f":"$AF180*W124/100","v":9.6830985915492954E-2},null,{"$f":"AC180*W124/100","v":1.65},{"$f":"(AY180+BD180)*W124/100","v":4.9630999999999998},{"$f":"(AZ180+BE180)*W124/100","v":4.9630999999999998},null,{"$f":"($AW$180+$BB$180)*W124/100","v":8.8580479125162448},{"$f":"$AH180*W124/100","v":6.9444444444444448E-2},{"$f":"$AI180*W124/100","v":9.6830985915492954E-2},null,{"$f":"$AC180*W124/100","v":1.65},{"$f":"(AY180+BD180)*W124/100","v":4.9630999999999998},{"$f":"(AZ180+BE180)*W124/100","v":4.9630999999999998},null,{"$f":"($AX$180+$BC$180)*W124/100","v":8.858047369121568},{"$f":"IF(BR180=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},{"$f":"+BW180","v":13.25},null,{"$f":"$BJ$180*Inputs!$G$11","v":4.0919999999999996},4.9630999999999998,{"$f":"$BN$180","v":8.8580479125162448},{"$f":"(BW180+BZ180+CA180+CB180)","v":31.163147912516244},{"$f":"(BX180+BZ180+CA180+CB180)","v":31.163147912516244},null,{"$f":"(CC180/AQ180)","v":4.3282149878494787},{"$f":"(CD180/AR180)","v":6.0351166731985684},null,null,null,null,null,null,null,null,null,2.7777777777777777,0,0,0,4.1960093896713619,0,0,0,null,null,null,null,{"$f":"1/(VLOOKUP($B$179,$B$162:$G$175,6,FALSE)*AD180*C180/43560*5280)","v":9.5486111111111105E-2}]
[{"$f":"IF(B181=B48,235,\"Yr. 2\")","v":235},{"$f":"IF(E124=2,B125,0)","v":"SP Mower Conditioner  — 235 hp"},{"$f":"IF(E124=2,F125,0)","v":13},{"$f":"IF($E124=2,$H125,0)","v":163569.60000000001},{"$f":"IF(E124=2,IF(B181=B12,VLOOKUP(C181,C12:D13,2,FALSE),IF(B181=B36,VLOOKUP(C181,C36:D37,2,FALSE),VLOOKUP(C181,C48:D50,2,FALSE))),0)","v":163569.60000000001},{"$f":"IF($E124=2,I124,0)","v":0},{"$f":"IF($E124=2,$K125,0)","v":10000},{"$f":"IF(E124=2,VLOOKUP(B181,$B$6:$F$51,5,FALSE),0)","v":10000},{"$f":"IF($E$124=2,IF($L$125>$D181,0,$L$125),0)","v":38075.870000000003},{"$f":"IF(E124=2,IF(B181=B12,VLOOKUP(C181,C12:K13,9,FALSE),IF(B181=B36,VLOOKUP(C181,C36:K37,9,FALSE),VLOOKUP(C181,C48:K50,9,FALSE))),0)","v":38075.865368925079},{"$f":"IF(E124=2,P125,0)","v":600},{"$f":"IF($E$124=2,(G181-F181)/K181,0)","v":16.666666666666668},{"$f":"IF(E124=2,VLOOKUP(B181,B12:I50,8),0)","v":600},{"$f":"IF($E$124=2,(H181-0)/M181,0)","v":16.666666666666668},{"$f":"IF($E$124=2,IF(C125=1,Machinery!B18,IF(C125=2,Machinery!B19,IF(C125=3,Machinery!B20,IF(C125=4,Machinery!B21,IF(C125=0,\"N/A\"))))),0)","v":"N/A"},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$62:$D$65,2,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E124=2,VLOOKUP($O181,$C$100:$F$103,4,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$62:$H$65,6,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,AA18:AC21,3,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$100:$I$103,7,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$100:$K$103,9,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF(E124=2,VLOOKUP(P181,$Y$6:$AE$15,7,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF($O$181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$100:$L$103,10,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,AA18:AN21,14,FALSE),0)))","v":0},{"$f":"IF(O181=\"N/A\",0,IF($E$124=2,VLOOKUP($O181,$C$100:$P$103,14,FALSE),0))","v":0},{"$f":"IF(O181=\"N/A\",0,IF($E124=2,+(U181-T181)/Y181,0))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF(E124=2,VLOOKUP($P181,$Y$6:$AK$15,13,FALSE),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,(V181-0)/AA181,0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF($E124=2,$S125,0))","v":10.34},{"$f":"IF($E124=2,VLOOKUP($B181,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IFERROR(1/(AK181*$C181/43560*5280),0)","v":8.4240980258679377E-2},8.9804063860667624E-2,0.16700404858299595,8.4240980258679377E-2,8.9804063860667624E-2,0.16700404858299595,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$M161/2,$M161)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":7.5333333333333332},{"$f":"IF($M165<$AO$175,$AM$175,IF($M165>$AO$176,$AO$175,$AM$175-($M165-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":7.0666666666666673},{"$f":"IF($M163<$AO$175,$AM$175,IF($M163>$AO$176,$AO$175,$AM$175-($M163-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":3.8000000000000003},{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$N161/2,$N161)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":7.5333333333333332},{"$f":"IF($N165<$AO$175,$AM$175,IF($N165>$AO$176,$AO$175,$AM$175-($N165-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":7.0666666666666673},{"$f":"IF($N163<$AO$175,$AM$175,IF($N163>$AO$176,$AO$175,$AM$175-($N163-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD181","v":3.8000000000000003},{"$f":"IF($E$124=2,1/AE181,0)","v":11.87070707070707},{"$f":"IF($E$124=2,1/AF181,0)","v":11.135353535353536},{"$f":"IF($E$124=2,1/AG181,0)","v":5.9878787878787882},{"$f":"IF(Switchgrass!J84=0,0,IF(Switchgrass!C84=\"Mower\",IF($E$124=2,AE181*(Machinery!D$12*1/Switchgrass!$H$114*$AC125),0),0))","v":0.21060245064669844},{"$f":"IF(Miscanthus!J52=0,0,IF(Miscanthus!C52=\"Mower\",IF($E$124=2,AF181*(Machinery!E$12*1/Miscanthus!H$82*$AD125),0),0))","v":0.14967343976777939},{"$f":"IF('Energy Sorghum'!J39=0,0,IF('Energy Sorghum'!C39=\"Mower\",IF($E$124=2,AG181*(Machinery!F$12*$AE125),0),0))","v":4.1751012145748989},{"$f":"IF($E$124=2,(($D181-$I181)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L181))))+($I181*Inputs!$P$19))/($K181),0)","v":24.004466457530413},{"$f":"IF($E$124=2,(($E181-$J181)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N181))))+($J181*Inputs!$P$19))/($M181),0)","v":24.004466739745112},{"$f":"IF(E124=2,VLOOKUP($B181,$B$162:$F$175,5,FALSE)*$D181/($G181-$F181),0)","v":8.9963280000000019},{"$f":"IF(E124=2,VLOOKUP($B181,$B$162:$F$175,5,FALSE)*$D181/($G181-$F181),0)","v":8.9963280000000019},{"$f":"IF(E124=2,VLOOKUP($B181,$B$162:$F$175,5,FALSE)*$D181/($G181-$F181),0)","v":8.9963280000000019},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,(($R181-$W181)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z181))))+($W181*Inputs!$P$19))/($Y181),0)))","v":0},{"$f":"IF(O181=\"No Tractor\",0,IF(O181=\"N/A\",0,IF($E$124=2,(($S181-$X181)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB181))))+($X181*Inputs!$P$19))/($AA181),0)))","v":0},{"$f":"IF($O$181=\"No Tractor\",0,IF($O$181=\"N/A\",0,IF($E$124=2,(VLOOKUP($P181,$AL$6:$AS$15,8,FALSE)*$R181)/($U181-$T181),0)))","v":0},{"$f":"IF($O$181=\"No Tractor\",0,IF($O$181=\"N/A\",0,IF($E$124=2,(VLOOKUP($P181,$AL$6:$AS$15,8,FALSE)*$R181)/($U181-$T181),0)))","v":0},{"$f":"IF($O$181=\"No Tractor\",0,IF($O$181=\"N/A\",0,IF($E$124=2,(VLOOKUP($P181,$AL$6:$AS$15,8,FALSE)*$R181)/($U181-$T181),0)))","v":0},{"$f":"$AE181*W125/100","v":4.2120490129339688E-2},{"$f":"$AF181*W125/100","v":4.4902031930333812E-2},{"$f":"$AG181*W125/100","v":8.3502024291497973E-2},{"$f":"AC181*W125/100","v":5.17},{"$f":"(AY181+BD181)*W125/100","v":4.4981640000000009},{"$f":"(AZ181+BE181)*W125/100","v":4.4981640000000009},{"$f":"(BA181+BF181)*W125/100","v":4.4981640000000009},{"$f":"($AW$181+$BB$181)*W125/100","v":12.002233228765206},{"$f":"$AH181*W125/100","v":4.2120490129339688E-2},{"$f":"$AI181*W125/100","v":4.4902031930333812E-2},{"$f":"$AJ181*W125/100","v":8.3502024291497973E-2},{"$f":"$AC181*W125/100","v":5.17},{"$f":"(AY181+BD181)*W125/100","v":4.4981640000000009},{"$f":"(AZ181+BE181)*W125/100","v":4.4981640000000009},{"$f":"(BA181+BF181)*W125/100","v":4.4981640000000009},{"$f":"($AX$181+$BC$181)*W125/100","v":12.002233369872556},{"$f":"IF(BR181=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX181","v":13.25},{"$f":"$BJ$181*Inputs!$G$11","v":12.8216},4.4981640000000009,{"$f":"$BN$181","v":12.002233228765206},42.571997228765206,{"$f":"(BX181+BZ181+CA181+CB181)","v":42.571997228765206},{"$f":"(BY181+BZ181+CA181+CB181)","v":42.571997228765206},{"$f":"IFERROR(CC181/AQ181,0)","v":3.5863067781209628},{"$f":"IFERROR(CD181/AR181,0)","v":3.8231383578081957},{"$f":"IFERROR(CE181/AS181,0)","v":7.1096958934678733},{"$f":"IF($O181=CI$178,1*$BB181,0)","v":0},{"$f":"IF($O181=CJ$178,1*$BB181,0)","v":0},{"$f":"IF($O181=CK$178,1*$BB181,0)","v":0},{"$f":"IF($O181=CL$178,1*$BB181,0)","v":0},{"$f":"IF($O181=CM$178,SUM((($AE181+$AF181+$AG181)*Inputs!$G$15)+$BD181+($AC181*Inputs!$G$11)),0)","v":0},{"$f":"IF($O181=CN$178,SUM((($AE181+$AF181+$AG181)*Inputs!$G$15)+$BD181+($AC181*Inputs!$G$11)),0)","v":0},{"$f":"IF($O181=CO$178,SUM((($AE181+$AF181+$AG181)*Inputs!$G$15)+$BD181+($AC181*Inputs!$G$11)),0)","v":0},{"$f":"IF($O181=CP$178,SUM((($AE181+$AF181+$AG181)*Inputs!$G$15)+$BD181+($AC181*Inputs!$G$11)),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF($O181=CY$178,1*$AV181,0)","v":0},{"$f":"IF($O181=CZ$178,1*$AV181,0)","v":0},{"$f":"IF($O181=DA$178,1*$AV181,0)","v":0},{"$f":"IF($O181=DB$178,1*$AV181,0)","v":0},{"$f":"1/(VLOOKUP($B$181,$B$162:$G$175,6,FALSE)*AD181*C181/43560*5280)","v":6.6105769230769218E-2}]
[{"$f":"IF(B181=B48,235,\"Yr. 3+\")","v":235},null,{"$f":"IF(E124=2,F125,0)","v":13},{"$f":"IF($E124=2,$H125,0)","v":163569.60000000001},{"$f":"IF(E124=2,IF(B181=B12,VLOOKUP(C182,C12:D13,2,FALSE),IF(B181=B36,VLOOKUP(C182,C36:D37,2,FALSE),VLOOKUP(C182,C48:D50,2,FALSE))),0)","v":163569.60000000001},{"$f":"IF($E124=2,I125,0)","v":0},{"$f":"IF($E124=2,$K125,0)","v":10000},{"$f":"IF(E124=2,VLOOKUP(B181,$B$6:$F$51,5,FALSE),0)","v":10000},{"$f":"IF($E$124=2,IF($L$125>$D182,0,$L$125),0)","v":38075.870000000003},{"$f":"IF(E124=2,IF(B181=B12,VLOOKUP(C182,C12:K13,9,FALSE),IF(B181=B36,VLOOKUP(C182,C36:K37,9,FALSE),VLOOKUP(C182,C48:K50,9,FALSE))),0)","v":38075.865368925079},{"$f":"IF(E124=2,P125,0)","v":600},{"$f":"IF($E$124=2,+(G182-F182)/K182,0)","v":16.666666666666668},{"$f":"IF(E124=2,VLOOKUP(B181,B12:I50,8),0)","v":600},{"$f":"IF($E$124=2,+(H182-0)/M182,0)","v":16.666666666666668},{"$f":"IF($E$124=2,IF(C125=1,Machinery!B18,IF(C125=2,Machinery!B19,IF(C125=3,Machinery!B20,IF(C125=4,Machinery!B21,IF(C125=0,\"N/A\"))))),0)","v":"N/A"},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$62:$D$65,2,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E124=2,VLOOKUP($O182,$C$100:$F$103,4,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$62:$H$65,6,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,AA18:AC21,3,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$100:$I$103,7,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$100:$K$103,9,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF(E124=2,VLOOKUP(P182,$Y$6:$AE$15,7,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF($O$182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$100:$L$103,10,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,AA18:AN21,14,FALSE),0)))","v":0},{"$f":"IF(O182=\"N/A\",0,IF($E$124=2,VLOOKUP($O182,$C$100:$P$103,14,FALSE),0))","v":0},{"$f":"IF(O182=\"N/A\",0,IF($E124=2,(U182-T182)/Y182,0))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF(E124=2,VLOOKUP($P182,$Y$6:$AK$15,13,FALSE),0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,+(V182-0)/AA182,0)))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF($E124=2,$S125,0))","v":10.34},{"$f":"IF($E124=2,VLOOKUP($B181,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IFERROR(1/(AK182*$C182/43560*5280),0)","v":9.6153846153846145E-2},{"$f":"IFERROR(1/(AL182*$C182/43560*5280),0)","v":0.13407367280606716},null,{"$f":"IFERROR(1/(AN182*$C182/43560*5280),0)","v":9.6153846153846145E-2},{"$f":"IFERROR(1/(AO182*$C182/43560*5280),0)","v":0.13407367280606716},null,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$M162/2,$M162)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD182","v":6.6000000000000005},{"$f":"IF($M166<$AO$175,$AM$175,IF($M166>$AO$176,$AO$175,$AM$175-($M166-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD182","v":4.7333333333333334},null,{"$f":"IF(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)<$AO$175,$AM$175,IF(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)>$AO$176,$AO$175,$AM$175-(IF(Switchgrass!$T$83=TRUE,$N162/2,$N162)-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD182","v":6.6000000000000005},{"$f":"IF($N166<$AO$175,$AM$175,IF($N166>$AO$176,$AO$175,$AM$175-($N166-$AO$175)/($AO$176-$AO$175)*($AM$175-$AM$176)))*$AD182","v":4.7333333333333334},null,{"$f":"IF($E$124=2,1/AE182,0)","v":10.4},{"$f":"IF($E$124=2,1/AF182,0)","v":7.4585858585858595},null,{"$f":"IF(Switchgrass!J97=0,0,IF(Switchgrass!C97=\"Mower\",IF($E$124=2,AE182*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC125),0),0))","v":1.9230769230769229},{"$f":"IF(Miscanthus!J65=0,0,IF(Miscanthus!C65=\"Disk Mower\",IF($E$124=2,AF182*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD125),0),0))","v":0},null,{"$f":"IF($E$124=2,(($D182-$I182)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L182))))+($I182*Inputs!$P$19))/($K182),0)","v":24.004466457530413},{"$f":"IF($E$124=2,(($E182-$J182)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N182))))+($J182*Inputs!$P$19))/($M182),0)","v":24.004466739745112},{"$f":"IF(E124=2,VLOOKUP($B181,$B$162:$F$175,5,FALSE)*$D182/($G182-$F182),0)","v":8.9963280000000019},{"$f":"IF(E124=2,VLOOKUP($B181,$B$162:$F$175,5,FALSE)*$D182/($G182-$F182),0)","v":8.9963280000000019},null,{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF(O182=\"N/A\",0,IF($E$124=2,(($R182-$W182)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z182))))+($W182*Inputs!$P$19))/($Y182),0))))","v":0},{"$f":"IF(O182=\"No Tractor\",0,IF(O182=\"N/A\",0,IF($E$124=2,(($S182-$X182)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB182))))+($X182*Inputs!$P$19))/($AA182),0)))","v":0},{"$f":"IF($O$182=\"No Tractor\",0,IF($O$182=\"N/A\",0,IF($E$124=2,(VLOOKUP($P182,$AL$6:$AS$15,8,FALSE)*$R182)/($U182-$T182),0)))","v":0},{"$f":"IF($O$182=\"No Tractor\",0,IF($O$182=\"N/A\",0,IF($E$124=2,(VLOOKUP($P182,$AL$6:$AS$15,8,FALSE)*$R182)/($U182-$T182),0)))","v":0},null,{"$f":"$AE182*W125/100","v":4.8076923076923073E-2},{"$f":"$AF182*W125/100","v":6.7036836403033581E-2},null,{"$f":"AC182*W125/100","v":5.17},{"$f":"(AY182+BD182)*W125/100","v":4.4981640000000009},{"$f":"(AZ182+BE182)*W125/100","v":4.4981640000000009},null,{"$f":"($AW$182+$BB$182)*W125/100","v":12.002233228765206},{"$f":"$AH182*W125/100","v":4.8076923076923073E-2},{"$f":"$AI182*W125/100","v":6.7036836403033581E-2},null,{"$f":"$AC182*W125/100","v":5.17},{"$f":"(AY182+BD182)*W125/100","v":4.4981640000000009},{"$f":"(AZ182+BE182)*W125/100","v":4.4981640000000009},null,{"$f":"($AX$182+$BC$182)*W125/100","v":12.002233369872556},{"$f":"IF(BR182=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$182*Inputs!$G$11","v":12.8216},4.4981640000000009,{"$f":"$BN$182","v":12.002233228765206},42.571997228765206,{"$f":"(BX182+BZ182+CA182+CB182)","v":42.571997228765206},null,{"$f":"IFERROR(CC182/AQ182,0)","v":4.0934612719966541},{"$f":"IFERROR(CD182/AR182,0)","v":5.7077840271502636},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0,null,null,null,null,{"$f":"1/(VLOOKUP($B$181,$B$162:$G$175,6,FALSE)*AD182*C182/43560*5280)","v":6.6105769230769218E-2}]
["Yr. 2","Hay Rake",{"$f":"F126","v":17},{"$f":"$H126","v":4738},{"$f":"VLOOKUP(C183,C17:D18,2,FALSE)","v":4738},{"$f":"I126","v":0},{"$f":"$K126","v":2500},{"$f":"VLOOKUP(B183,$B$6:$F$51,5,FALSE)","v":2500},{"$f":"IF($L$126>$D183,0,$L$126)","v":1043.3599999999999},{"$f":"VLOOKUP(C183,C17:K18,9,FALSE)","v":1043.3595655980191},{"$f":"P126","v":200},{"$f":"+(G183-F183)/K183","v":12.5},{"$f":"I17","v":200},{"$f":"+(H183-0)/M183","v":12.5},{"$f":"IF(C126=1,Machinery!B18,IF(C126=2,Machinery!B19,IF(C126=3,Machinery!B20,IF(C126=4,Machinery!B21,IF(C126=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($O183,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($O183,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($O183,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O183=\"No Tractor\",0,IF(O183=\"N/A\",0,VLOOKUP($O183,AA18:AC21,3,FALSE)))","v":47900},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($O183,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($O183,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP(P183,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$183=\"No Tractor\",0,VLOOKUP($O$183,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$183=\"No Tractor\",0,VLOOKUP($O$183,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O183,$C$100:$P$103,14,FALSE)","v":600},{"$f":"+(U183-T183)/Y183","v":26.666666666666668},{"$f":"IF(O183=\"No Tractor\",0,VLOOKUP($P183,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O183=\"No Tractor\",0,(V183-0)/AA183)","v":26.666666666666668},{"$f":"IF(O183=\"No Tractor\",0,$S126)","v":3.3},{"$f":"VLOOKUP($B183,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"1/(VLOOKUP($C183,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},0.10110294117647059,0.10110294117647059,0.10110294117647059,0.10110294117647059,0.10110294117647059,{"$f":"1/(AE183*VLOOKUP($C183,$C$167:$H$168,6,FALSE))","v":4.8},4.8,4.8,4.8,4.8,4.8,{"$f":"1/AE183","v":9.8909090909090907},{"$f":"1/AF183","v":9.8909090909090907},{"$f":"1/AG183","v":9.8909090909090907},{"$f":"IF(Switchgrass!J85=0,0,AE183*(Machinery!D$12*1/Switchgrass!$H$114*$AC126))","v":0},{"$f":"IF(Miscanthus!J53=0,0,AF183*(Machinery!E$12*1/Miscanthus!H$82*$AD126))","v":0},"N/A",{"$f":"(($D183-$I183)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L183))))+($I183*Inputs!$P$19))/($K183)","v":2.4556535369962997},{"$f":"(($E183-$J183)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N183))))+($J183*Inputs!$P$19))/(M183)","v":2.4556536585999704},{"$f":"VLOOKUP($C183,$C$167:$J$168,4,FALSE)*$D183/($G183-$F183)","v":1.1371199999999999},{"$f":"VLOOKUP($C183,$C$167:$J$168,4,FALSE)*$D183/($G183-$F183)","v":1.1371199999999999},{"$f":"VLOOKUP($C183,$C$167:$J$168,4,FALSE)*$D183/($G183-$F183)","v":1.1371199999999999},{"$f":"IF(O183=\"No Tractor\",0,(($R183-$W183)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z183))))+($W183*Inputs!$P$19))/($Y183))","v":5.842788596061455},{"$f":"IF(O183=\"No Tractor\",0,(($S183-$X183)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB183))))+($X183*Inputs!$P$19))/($AA183))","v":5.8427886673868192},{"$f":"IF($O$183=\"No Tractor\",0,(VLOOKUP($P183,$AL$6:$AS$15,8,FALSE)*$R183)/($U183-$T183))","v":2.395},{"$f":"IF($O$183=\"No Tractor\",0,(VLOOKUP($P183,$AL$6:$AS$15,8,FALSE)*$R183)/($U183-$T183))","v":2.395},{"$f":"IF($O$183=\"No Tractor\",0,(VLOOKUP($P183,$AL$6:$AS$15,8,FALSE)*$R183)/($U183-$T183))","v":2.395},{"$f":"$AE183*W126/100","v":0.1011029411764706},{"$f":"$AF183*W126/100","v":0.1011029411764706},{"$f":"$AG183*W126/100","v":0.1011029411764706},{"$f":"AC183*W126/100","v":3.3},{"$f":"(AY183+BD183)*W126/100","v":3.5321199999999999},{"$f":"(AZ183+BE183)*W126/100","v":3.5321199999999999},{"$f":"(BA183+BF183)*W126/100","v":3.5321199999999999},{"$f":"($AW$183+$BB$183)*W126/100","v":8.2984421330577547},{"$f":"$AH183*W126/100","v":0.1011029411764706},{"$f":"$AI183*W126/100","v":0.1011029411764706},{"$f":"$AJ183*W126/100","v":0.1011029411764706},{"$f":"$AC183*W126/100","v":3.3},{"$f":"(AY183+BD183)*W126/100","v":3.5321199999999999},{"$f":"(AZ183+BE183)*W126/100","v":3.5321199999999999},{"$f":"(BA183+BF183)*W126/100","v":3.5321199999999999},{"$f":"($AX$183+$BC$183)*W126/100","v":8.2984423259867892},{"$f":"IF(BR183=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX183","v":13.25},{"$f":"$BJ$183*Inputs!$G$11","v":8.1839999999999993},3.5321199999999999,{"$f":"$BN$183","v":8.2984421330577547},33.264562133057751,33.264562133057751,{"$f":"(BY183+BZ183+CA183+CB183)","v":33.264562133057751},{"$f":"(CC183/AQ183)","v":3.3631450685995889},{"$f":"(CD183/AR183)","v":3.3631450685995889},{"$f":"(CE183/AS183)","v":3.3631450685995889},{"$f":"IF($O183=CI$178,1*$BB183,0)","v":5.842788596061455},{"$f":"IF($O183=CJ$178,1*$BB183,0)","v":0},{"$f":"IF($O183=CK$178,1*$BB183,0)","v":0},{"$f":"IF($O183=CL$178,1*$BB183,0)","v":0},{"$f":"IF($O183=CM$178,SUM((($AE183+$AF183+$AG183)*Inputs!$G$15)+$BD183+($AC183*Inputs!$G$11)),0)","v":13.384606617647059},{"$f":"IF($O183=CN$178,SUM((($AE183+$AF183+$AG183)*Inputs!$G$15)+$BD183+($AC183*Inputs!$G$11)),0)","v":0},{"$f":"IF($O183=CO$178,SUM((($AE183+$AF183+$AG183)*Inputs!$G$15)+$BD183+($AC183*Inputs!$G$11)),0)","v":0},{"$f":"IF($O183=CP$178,SUM((($AE183+$AF183+$AG183)*Inputs!$G$15)+$BD183+($AC183*Inputs!$G$11)),0)","v":0},0,0,0,0,0,0,0,0]
["Yr. 3+",null,{"$f":"F126","v":17},{"$f":"$H126","v":4738},{"$f":"VLOOKUP(C184,C17:D18,2,FALSE)","v":4738},{"$f":"I126","v":0},{"$f":"$K126","v":2500},{"$f":"VLOOKUP(B183,$B$6:$F$51,5,FALSE)","v":2500},{"$f":"IF($L$126>$D184,0,$L$126)","v":1043.3599999999999},{"$f":"VLOOKUP(C184,C17:K18,9,FALSE)","v":1043.3595655980191},{"$f":"P126","v":200},{"$f":"+(G184-F184)/K184","v":12.5},{"$f":"I17","v":200},{"$f":"+(H184-0)/M184","v":12.5},{"$f":"IF(C126=1,Machinery!B18,IF(C126=2,Machinery!B19,IF(C126=3,Machinery!B20,IF(C126=4,Machinery!B21,IF(C126=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP($O184,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP($O184,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP($O184,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O184=\"No Tractor\",0,IF(O184=\"N/A\",0,VLOOKUP($O184,AA18:AC21,3,FALSE)))","v":47900},{"$f":"IF(M1834=\"No Tractor\",0,VLOOKUP($O184,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP($O184,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP(P184,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$184=\"No Tractor\",0,VLOOKUP($O$184,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$184=\"No Tractor\",0,VLOOKUP($O$184,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O184,$C$100:$P$103,14,FALSE)","v":600},{"$f":"+(U184-T184)/Y184","v":26.666666666666668},{"$f":"IF(O184=\"No Tractor\",0,VLOOKUP($P184,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O184=\"No Tractor\",0,(V184-0)/AA184)","v":26.666666666666668},{"$f":"IF(O184=\"No Tractor\",0,$S126)","v":3.3},{"$f":"VLOOKUP($B183,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"1/(VLOOKUP($C184,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},{"$f":"1/(VLOOKUP($C184,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},null,{"$f":"1/(VLOOKUP($C184,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},{"$f":"1/(VLOOKUP($C184,$C$167:$H$168,5,FALSE))","v":0.10110294117647059},null,{"$f":"1/(AE184*VLOOKUP($C184,$C$167:$H$168,6,FALSE))","v":4.8},{"$f":"1/(AF184*VLOOKUP($C184,$C$167:$H$168,6,FALSE))","v":4.8},null,{"$f":"1/(AH184*VLOOKUP($C184,$C$167:$H$168,6,FALSE))","v":4.8},{"$f":"1/(AI184*VLOOKUP($C184,$C$167:$H$168,6,FALSE))","v":4.8},null,{"$f":"1/AE184","v":9.8909090909090907},{"$f":"1/AF184","v":9.8909090909090907},null,{"$f":"IF(Switchgrass!J98=0,0,AE184*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC126))","v":0},{"$f":"IF(Miscanthus!J66=0,0,AF184*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD126))","v":0},null,{"$f":"(($D184-$I184)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L184))))+($I184*Inputs!$P$19))/($K184)","v":2.4556535369962997},{"$f":"(($E184-$J184)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N184))))+($J184*Inputs!$P$19))/($M184)","v":2.4556536585999704},{"$f":"VLOOKUP($C184,$C$167:$J$168,4,FALSE)*$D184/($G184-$F184)","v":1.1371199999999999},{"$f":"VLOOKUP($C184,$C$167:$J$168,4,FALSE)*$D184/($G184-$F184)","v":1.1371199999999999},null,{"$f":"IF(O184=\"No Tractor\",0,(($R184-$W184)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z184))))+($W184*Inputs!$P$19))/($Y184))","v":5.842788596061455},{"$f":"IF(O184=\"No Tractor\",0,(($S184-$X184)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB184))))+($X184*Inputs!$P$19))/($AA184))","v":5.8427886673868192},{"$f":"IF($O$184=\"No Tractor\",0,(VLOOKUP($P184,$AL$6:$AS$15,8,FALSE)*$R184)/($U184-$T184))","v":2.395},{"$f":"IF($O$184=\"No Tractor\",0,(VLOOKUP($P184,$AL$6:$AS$15,8,FALSE)*$R184)/($U184-$T184))","v":2.395},null,{"$f":"$AE184*W126/100","v":0.1011029411764706},{"$f":"$AF184*W126/100","v":0.1011029411764706},null,{"$f":"AC184*W126/100","v":3.3},{"$f":"(AY184+BD184)*W126/100","v":3.5321199999999999},{"$f":"(AZ184+BE184)*W126/100","v":3.5321199999999999},null,{"$f":"($AW$184+$BB$184)*W126/100","v":8.2984421330577547},{"$f":"$AH184*W126/100","v":0.1011029411764706},{"$f":"$AI184*W126/100","v":0.1011029411764706},null,{"$f":"$AC184*W126/100","v":3.3},{"$f":"(AY184+BD184)*W126/100","v":3.5321199999999999},{"$f":"(AZ184+BE184)*W126/100","v":3.5321199999999999},null,{"$f":"($AX$184+$BC$184)*W126/100","v":8.2984423259867892},{"$f":"IF(BR184=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$184*Inputs!$G$11","v":8.1839999999999993},3.5321199999999999,{"$f":"$BN$184","v":8.2984421330577547},33.264562133057751,33.264562133057751,null,{"$f":"(CC184/AQ184)","v":3.3631450685995889},{"$f":"(CD184/AR184)","v":3.3631450685995889},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Yr. 2","Hay Rake",{"$f":"IF(E126=2,F127,0)","v":0},{"$f":"IF($E126=2,$H127,0)","v":0},{"$f":"IF(E126=2,VLOOKUP(C185,C17:D18,2,FALSE),0)","v":0},{"$f":"IF($E126=2,I127,0)","v":0},{"$f":"IF($E126=2,$K127,0)","v":0},{"$f":"IF(E126=2,VLOOKUP(B185,$B$6:$F$51,5,FALSE),0)","v":0},{"$f":"IF($E$126=2,IF($L$127>$D185,0,$L$127),)","v":0},{"$f":"IF(E126=2,VLOOKUP(C185,C17:K18,9,FALSE),0)","v":0},{"$f":"IF(E126=2,P127,0)","v":0},{"$f":"IF($E$126=2,+(G185-F185)/K185,0)","v":0},{"$f":"IF(E126=2,I17,0)","v":0},{"$f":"IF($E$126=2,+(H185-0)/M185,0)","v":0},{"$f":"IF($E$126=2,IF(C127=1,Machinery!B18,IF(C127=2,Machinery!B19,IF(C127=3,Machinery!B20,IF(C127=4,Machinery!B21,IF(C127=0,\"N/A\"))))),0)","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O185,$C$62:$D$65,2,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,VLOOKUP($O185,$C$100:$F$103,4,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,VLOOKUP($O185,$C$62:$H$65,6,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,VLOOKUP($O185,AA18:AC21,3,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,VLOOKUP($O185,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,VLOOKUP($O185,$C$100:$K$103,9,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF(E126=2,VLOOKUP(P185,$Y$6:$AE$15,7,FALSE),0))","v":0},{"$f":"IF($O$185=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O$185,$C$100:$L$103,10,FALSE),0))","v":0},{"$f":"IF($O$185=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O$185,AA18:AN21,14,FALSE),0))","v":0},{"$f":"IF($E$126=2,VLOOKUP($O185,$C$100:$P$103,14,FALSE),0)","v":0},{"$f":"IF($E126=2,+(U185-T185)/Y185,0)","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF(E126=2,VLOOKUP($P185,$Y$6:$AK$15,13,FALSE),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,+(V185-0)/AA185,0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,$S127,0))","v":0},{"$f":"IF($E126=2,VLOOKUP($B185,$B$6:$Q$51,15,FALSE),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C185,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(AE185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(AF185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(AG185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(H126=2,1/(AH185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(H126=2,1/(AI185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(H126=2,1/(AJ185*VLOOKUP($C185,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF($E$126=2,1/AE185,0)","v":0},{"$f":"IF($E$126=2,1/AF185,0)","v":0},{"$f":"IF($E$126=2,1/AG185,0)","v":0},{"$f":"IF(Switchgrass!J85=0,0,IF($E$126=2,AE185*(Machinery!D$12*1/Switchgrass!$H$114*$AC127),0))","v":0},{"$f":"IF(Miscanthus!J53=0,0,IF($E$126=2,AF185*(Machinery!E$12*1/Miscanthus!H$82*$AD127),0))","v":0},"N/A",{"$f":"IF($E$126=2,(($D185-$I185)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L185))))+($I185*Inputs!$P$19))/($K185),0)","v":0},{"$f":"IF($E$126=2,(($E185-$J185)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N185))))+($J185*Inputs!$P$19))/($M185),0)","v":0},{"$f":"IF($E$126=2,VLOOKUP($C185,$C$167:$J$168,4,FALSE)*$D185/($G185-$F185),0)","v":0},{"$f":"IF($E$126=2,VLOOKUP($C185,$C$167:$J$168,4,FALSE)*$D185/($G185-$F185),0)","v":0},{"$f":"IF($E$126=2,VLOOKUP($C185,$C$167:$J$168,4,FALSE)*$D185/($G185-$F185),0)","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,(($R185-$W185)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z185))))+($W185*Inputs!$P$19))/($Y185),0))","v":0},{"$f":"IF(O185=\"No Tractor\",0,IF($E126=2,(($S185-$X185)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB185))))+($X185*Inputs!$P$19))/($AA185),0))","v":0},{"$f":"IF($O$185=\"No Tractor\",0,IF($E126=2,(VLOOKUP($P185,$AL$6:$AS$15,8,FALSE)*$R185)/($U185-$T185),0))","v":0},{"$f":"IF($O$185=\"No Tractor\",0,IF($E126=2,(VLOOKUP($P185,$AL$6:$AS$15,8,FALSE)*$R185)/($U185-$T185),0))","v":0},{"$f":"IF($O$185=\"No Tractor\",0,IF($E126=2,(VLOOKUP($P185,$AL$6:$AS$15,8,FALSE)*$R185)/($U185-$T185),0))","v":0},{"$f":"$AE185*W127/100","v":0},{"$f":"$AF185*W127/100","v":0},{"$f":"$AG185*W127/100","v":0},{"$f":"AC185*W127/100","v":0},{"$f":"(AY185+BD185)*W127/100","v":0},{"$f":"(AZ185+BE185)*W127/100","v":0},{"$f":"(BA185+BF185)*W127/100","v":0},{"$f":"($AW$185+$BB$185)*W127/100","v":0},{"$f":"$AH185*W127/100","v":0},{"$f":"$AI185*W127/100","v":0},{"$f":"$AJ185*W127/100","v":0},{"$f":"$AC185*W127/100","v":0},{"$f":"(AY185+BD185)*W127/100","v":0},{"$f":"(AZ185+BE185)*W127/100","v":0},{"$f":"(BA185+BF185)*W127/100","v":0},{"$f":"($AX$185+$BC$185)*W127/100","v":0},{"$f":"IF(BR185=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":0},0,{"$f":"+BX185","v":0},{"$f":"$BJ$185*Inputs!$G$11","v":0},0,{"$f":"$BN$185","v":0},0,0,{"$f":"(BY185+BZ185+CA185+CB185)","v":0},{"$f":"IFERROR(CC185/AQ185,0)","v":0},{"$f":"IFERROR(CD185/AR185,0)","v":0},{"$f":"IFERROR(CE185/AS185,0)","v":0},{"$f":"IF($O185=CI$178,1*$BB185,0)","v":0},{"$f":"IF($O185=CJ$178,1*$BB185,0)","v":0},{"$f":"IF($O185=CK$178,1*$BB185,0)","v":0},{"$f":"IF($O185=CL$178,1*$BB185,0)","v":0},{"$f":"IF($O185=CM$178,SUM((($AE185+$AF185+$AG185)*Inputs!$G$15)+$BD185+($AC185*Inputs!$G$11)),0)","v":0},{"$f":"IF($O185=CN$178,SUM((($AE185+$AF185+$AG185)*Inputs!$G$15)+$BD185+($AC185*Inputs!$G$11)),0)","v":0},{"$f":"IF($O185=CO$178,SUM((($AE185+$AF185+$AG185)*Inputs!$G$15)+$BD185+($AC185*Inputs!$G$11)),0)","v":0},{"$f":"IF($O185=CP$178,SUM((($AE185+$AF185+$AG185)*Inputs!$G$15)+$BD185+($AC185*Inputs!$G$11)),0)","v":0},0,0,0,0,0,0,0,0]
["Yr. 3+",null,{"$f":"IF(E126=2,F127,0)","v":0},{"$f":"IF($E126=2,$H127,0)","v":0},{"$f":"IF(E126=2,VLOOKUP(C186,C17:D18,2,FALSE),0)","v":0},{"$f":"IF($E126=2,I127,0)","v":0},{"$f":"IF($E126=2,$K127,0)","v":0},{"$f":"IF(E126=2,VLOOKUP(B185,$B$6:$F$51,5,FALSE),0)","v":0},{"$f":"IF($E$126=2,IF($L$127>$D186,0,$L$127),)","v":0},{"$f":"IF(E126=2,VLOOKUP(C186,C17:K18,9,FALSE),0)","v":0},{"$f":"IF(E126=2,P127,0)","v":0},{"$f":"IF($E$126=2,+(G186-F186)/K186,0)","v":0},{"$f":"IF(E126=2,I17,0)","v":0},{"$f":"IF($E$126=2,+(H186-0)/M186,0)","v":0},{"$f":"IF($E$126=2,IF(C127=1,Machinery!B18,IF(C127=2,Machinery!B19,IF(C127=3,Machinery!B20,IF(C127=4,Machinery!B21,IF(C127=0,\"N/A\"))))),0)","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O186,$C$62:$D$65,2,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,VLOOKUP($O186,$C$100:$F$103,4,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,VLOOKUP($O186,$C$62:$H$65,6,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,VLOOKUP($O186,AA18:AC21,3,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,VLOOKUP($O186,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,VLOOKUP($O186,$C$100:$K$103,9,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF(E126=2,VLOOKUP(P186,$Y$6:$AE$15,7,FALSE),0))","v":0},{"$f":"IF($O$186=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O$186,$C$100:$L$103,10,FALSE),0))","v":0},{"$f":"IF($O$186=\"No Tractor\",0,IF($E$126=2,VLOOKUP($O$186,AA18:AN21,14,FALSE),0))","v":0},{"$f":"IF($E$126=2,VLOOKUP($O186,$C$100:$P$103,14,FALSE),0)","v":0},{"$f":"IF($E126=2,+(U186-T186)/Y186,0)","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF(E126=2,VLOOKUP($P186,$Y$6:$AK$15,13,FALSE),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,+(V186-0)/AA186,0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,$S127,0))","v":0},{"$f":"IF($E126=2,VLOOKUP($B185,$B$6:$Q$51,15,FALSE),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C186,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C186,$C$167:$H$168,5,FALSE)),0)","v":0},null,{"$f":"IF(E126=2,1/(VLOOKUP($C186,$C$167:$H$168,5,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(VLOOKUP($C186,$C$167:$H$168,5,FALSE)),0)","v":0},null,{"$f":"IF(E126=2,1/(AE186*VLOOKUP($C186,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(E126=2,1/(AF186*VLOOKUP($C186,$C$167:$H$168,6,FALSE)),0)","v":0},null,{"$f":"IF(H126=2,1/(AH186*VLOOKUP($C186,$C$167:$H$168,6,FALSE)),0)","v":0},{"$f":"IF(H126=2,1/(AI186*VLOOKUP($C186,$C$167:$H$168,6,FALSE)),0)","v":0},null,{"$f":"IF($E$126=2,1/AE186,0)","v":0},{"$f":"IF($E$126=2,1/AF186,0)","v":0},null,{"$f":"IF(Switchgrass!J98=0,0,IF($E$126=2,AE186*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC127),0))","v":0},{"$f":"IF(Miscanthus!J66=0,0,IF($E$126=2,AF186*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD127),0))","v":0},null,{"$f":"IF($E$126=2,(($D186-$I186)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L186))))+($I186*Inputs!$P$19))/($K186),0)","v":0},{"$f":"IF($E$126=2,(($E186-$J186)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N186))))+($J186*Inputs!$P$19))/($M186),0)","v":0},{"$f":"IF($E$126=2,VLOOKUP($C186,$C$167:$J$168,4,FALSE)*$D186/($G186-$F186),0)","v":0},{"$f":"IF($E$126=2,VLOOKUP($C186,$C$167:$J$168,4,FALSE)*$D186/($G186-$F186),0)","v":0},null,{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,(($R186-$W186)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z186))))+($W186*Inputs!$P$19))/($Y186),0))","v":0},{"$f":"IF(O186=\"No Tractor\",0,IF($E126=2,(($S186-$X186)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB186))))+($X186*Inputs!$P$19))/($AA186),0))","v":0},{"$f":"IF($O$186=\"No Tractor\",0,IF($E126=2,(VLOOKUP($P186,$AL$6:$AS$15,8,FALSE)*$R186)/($U186-$T186),0))","v":0},{"$f":"IF($O$186=\"No Tractor\",0,IF($E126=2,(VLOOKUP($P186,$AL$6:$AS$15,8,FALSE)*$R186)/($U186-$T186),0))","v":0},null,{"$f":"$AE186*W127/100","v":0},{"$f":"$AF186*W127/100","v":0},null,{"$f":"AC186*W127/100","v":0},{"$f":"(AY186+BD186)*W127/100","v":0},{"$f":"(AZ186+BE186)*W127/100","v":0},null,{"$f":"($AW$186+$BB$186)*W127/100","v":0},{"$f":"$AH186*W127/100","v":0},{"$f":"$AI186*W127/100","v":0},null,{"$f":"$AC186*W127/100","v":0},{"$f":"(AY186+BD186)*W127/100","v":0},{"$f":"(AZ186+BE186)*W127/100","v":0},null,{"$f":"($AX$186+$BC$186)*W127/100","v":0},{"$f":"IF(BR186=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":0},0,null,{"$f":"$BJ$186*Inputs!$G$11","v":0},0,{"$f":"$BN$186","v":0},0,0,null,{"$f":"IFERROR(CC186/AQ186,0)","v":0},{"$f":"IFERROR(CD186/AR186,0)","v":0},null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,0]
["Yr. 2","Baler",{"$f":"F128","v":"1250 lbs — 5 x 6 ft"},{"$f":"$H128","v":31207},{"$f":"VLOOKUP(C187,C14:D16,2,FALSE)","v":31207},{"$f":"I128","v":0},{"$f":"$K128","v":1500},{"$f":"VLOOKUP(B187,$B$6:$F$51,5,FALSE)","v":1500},{"$f":"IF($L$128>$D187,0,$L$128)","v":10332.18},{"$f":"VLOOKUP(C187,C14:K16,9,FALSE)","v":10332.178483242127},{"$f":"P128","v":200},{"$f":"(G187-F187)/K187","v":7.5},{"$f":"I14","v":200},{"$f":"(H187-0)/M187","v":7.5},{"$f":"IF(C128=1,Machinery!B18,IF(C128=2,Machinery!B19,IF(C128=3,Machinery!B20,IF(C128=4,Machinery!B21,IF(C128=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,AA18:AC21,3,FALSE))","v":47900},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($O187,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP(P187,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$187=\"No Tractor\",0,VLOOKUP($O$187,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$187=\"No Tractor\",0,VLOOKUP($O$187,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O187,$C$100:$P$103,14,FALSE)","v":600},{"$f":"(U187-T187)/Y187","v":26.666666666666668},{"$f":"IF(O187=\"No Tractor\",0,VLOOKUP($P187,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O187=\"No Tractor\",0,(V187-0)/AA187)","v":26.666666666666668},{"$f":"IF(O187=\"No Tractor\",0,$S128)","v":3.3},{"$f":"VLOOKUP($B187,$B$6:$Q$51,15,FALSE)","v":0.65},{"$f":"$M$161/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.22299651567944251},{"$f":"$M$165/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.27874564459930312},{"$f":"$M$163/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.66898954703832758},{"$f":"$N$161/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.22299651567944251},{"$f":"$N$165/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.27874564459930312},{"$f":"$N$163/(AB128*VLOOKUP($C187,$C$164:$I$166,7,FALSE))","v":0.66898954703832758},{"$f":"1/(AE187*VLOOKUP($C187,$C$164:$H$166,6,FALSE))","v":3.6996093750000001},2.9596874999999998,1.2332031249999997,3.6996093750000001,2.9596874999999998,1.2332031249999997,{"$f":"1/AE187","v":4.484375},{"$f":"1/AF187","v":3.5875000000000004},{"$f":"1/AG187","v":1.4947916666666665},{"$f":"IF(Switchgrass!J86=0,0,IF(Switchgrass!C86=\"Baler\",AE187*(Machinery!D$12*1/Switchgrass!$H$114*$AC128),0))","v":0.55749128919860624},{"$f":"IF(Miscanthus!J54=0,0,IF(Miscanthus!C54=\"Baler\",AF187*(Machinery!E$12*1/Miscanthus!H$82*$AD128),0))","v":0.46457607433217191},{"$f":"IF('Energy Sorghum'!J40=0,0,IF('Energy Sorghum'!C40=\"Baler\",AG187*(Machinery!F$12*$AE128),0))","v":0},{"$f":"(($D187-$I187)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L187))))+($I187*Inputs!$P$19))/($K187)","v":20.788209304493442},{"$f":"(($E187-$J187)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N187))))+($J187*Inputs!$P$19))/(M187)","v":20.788210134710962},{"$f":"VLOOKUP($C187,$C$164:$I$166,4,FALSE)*$D187/($G187-$F187)","v":18.7242},{"$f":"VLOOKUP($C187,$C$164:$I$166,4,FALSE)*$D187/($G187-$F187)","v":18.7242},{"$f":"VLOOKUP($C187,$C$164:$I$166,4,FALSE)*$D187/($G187-$F187)","v":18.7242},{"$f":"IF(O187=\"No Tractor\",0,(($R187-$W187)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z187))))+($W187*Inputs!$P$19))/($Y187))","v":5.842788596061455},{"$f":"IF(O187=\"No Tractor\",0,(($S187-$X187)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB187))))+($X187*Inputs!$P$19))/($AA187))","v":5.8427886673868192},{"$f":"IF($O$187=\"No Tractor\",0,(VLOOKUP($P187,$AL$6:$AS$15,8,FALSE)*$R187)/($U187-$T187))","v":2.395},{"$f":"IF($O$187=\"No Tractor\",0,(VLOOKUP($P187,$AL$6:$AS$15,8,FALSE)*$R187)/($U187-$T187))","v":2.395},{"$f":"IF($O$187=\"No Tractor\",0,(VLOOKUP($P187,$AL$6:$AS$15,8,FALSE)*$R187)/($U187-$T187))","v":2.395},{"$f":"$AE187*W128/100","v":0.11149825783972127},{"$f":"$AF187*W128/100","v":0.13937282229965156},{"$f":"$AG187*W128/100","v":0.33449477351916379},{"$f":"AC187*W128/100","v":1.65},{"$f":"(AY187+BD187)*W128/100","v":10.5596},{"$f":"(AZ187+BE187)*W128/100","v":10.5596},{"$f":"(BA187+BF187)*W128/100","v":10.5596},{"$f":"($AW$187+$BB$187)*W128/100","v":13.315498950277448},{"$f":"$AH187*W128/100","v":0.11149825783972127},{"$f":"$AI187*W128/100","v":0.13937282229965156},{"$f":"$AJ187*W128/100","v":0.33449477351916379},{"$f":"$AC187*W128/100","v":1.65},{"$f":"(AY187+BD187)*W128/100","v":10.5596},{"$f":"(AZ187+BE187)*W128/100","v":10.5596},{"$f":"(BA187+BF187)*W128/100","v":10.5596},{"$f":"($AX$187+$BC$187)*W128/100","v":13.315499401048891},{"$f":"IF(BR187=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX187","v":13.25},{"$f":"$BJ$187*Inputs!$G$11","v":4.0919999999999996},{"$f":"(BK187)","v":10.5596},{"$f":"$BN$187","v":13.315498950277448},41.217098950277446,41.217098950277446,{"$f":"(BY187+BZ187+CA187+CB187)","v":41.217098950277446},{"$f":"(CC187/AQ187)","v":9.1912694523266776},{"$f":"(CD187/AR187)","v":11.489086815408346},{"$f":"(CE187/AS187)","v":27.573808356980038},{"$f":"IF($O187=CI$178,1*$BB187,0)","v":5.842788596061455},{"$f":"IF($O187=CJ$178,1*$BB187,0)","v":0},{"$f":"IF($O187=CK$178,1*$BB187,0)","v":0},{"$f":"IF($O187=CL$178,1*$BB187,0)","v":0},{"$f":"IF($O187=CM$178,SUM((($AE187+$AF187+$AG187)*Inputs!$G$15)+$BD187+($AC187*Inputs!$G$11)),0)","v":21.408268292682926},{"$f":"IF($O187=CN$178,SUM((($AE187+$AF187+$AG187)*Inputs!$G$15)+$BD187+($AC187*Inputs!$G$11)),0)","v":0},{"$f":"IF($O187=CO$178,SUM((($AE187+$AF187+$AG187)*Inputs!$G$15)+$BD187+($AC187*Inputs!$G$11)),0)","v":0},{"$f":"IF($O187=CP$178,SUM((($AE187+$AF187+$AG187)*Inputs!$G$15)+$BD187+($AC187*Inputs!$G$11)),0)","v":0},0.55749128919860624,0,0,0,0.46457607433217191,0,0,0,{"$f":"IF($O187=CY$178,1*$AV187,0)","v":0},{"$f":"IF($O187=CZ$178,1*$AV187,0)","v":0},{"$f":"IF($O187=DA$178,1*$AV187,0)","v":0},{"$f":"IF($O187=DB$178,1*$AV187,0)","v":0}]
["Yr. 3+",null,{"$f":"F128","v":"1250 lbs — 5 x 6 ft"},{"$f":"$H128","v":31207},{"$f":"VLOOKUP(C188,C14:D16,2,FALSE)","v":31207},{"$f":"I128","v":0},{"$f":"$K128","v":1500},{"$f":"VLOOKUP(B187,$B$6:$F$51,5,FALSE)","v":1500},{"$f":"IF($L$128>$D188,0,$L$128)","v":10332.18},{"$f":"VLOOKUP(C188,C14:K16,9,FALSE)","v":10332.178483242127},{"$f":"P128","v":200},{"$f":"(G188-F188)/K188","v":7.5},{"$f":"I14","v":200},{"$f":"(H188-0)/M188","v":7.5},{"$f":"IF(C128=1,Machinery!B18,IF(C128=2,Machinery!B19,IF(C128=3,Machinery!B20,IF(C128=4,Machinery!B21,IF(C128=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($O188,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($O188,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($O188,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($O188,AA18:AC21,3,FALSE))","v":47900},{"$f":"IF(M1838=\"No Tractor\",0,VLOOKUP($O188,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($O188,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP(P188,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$188=\"No Tractor\",0,VLOOKUP($O$188,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$188=\"No Tractor\",0,VLOOKUP($O$188,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O188,$C$100:$P$103,14,FALSE)","v":600},{"$f":"(U188-T188)/Y188","v":26.666666666666668},{"$f":"IF(O188=\"No Tractor\",0,VLOOKUP($P188,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O188=\"No Tractor\",0,(V188-0)/AA188)","v":26.666666666666668},{"$f":"IF(O188=\"No Tractor\",0,$S128)","v":3.3},{"$f":"VLOOKUP($B187,$B$6:$Q$51,15,FALSE)","v":0.65},{"$f":"$M$162/(AB128*VLOOKUP($C188,$C$164:$I$166,7,FALSE))","v":0.33449477351916379},{"$f":"$M$166/(AB128*VLOOKUP($C188,$C$164:$I$166,7,FALSE))","v":0.55749128919860624},null,{"$f":"$N$162/(AB128*VLOOKUP($C188,$C$164:$I$166,7,FALSE))","v":0.33449477351916379},{"$f":"$N$166/(AB128*VLOOKUP($C188,$C$164:$I$166,7,FALSE))","v":0.55749128919860624},null,{"$f":"1/(AE188*VLOOKUP($C188,$C$164:$H$166,6,FALSE))","v":2.4664062499999995},{"$f":"1/(AF188*VLOOKUP($C188,$C$164:$H$166,6,FALSE))","v":1.4798437499999999},null,{"$f":"1/(AH188*VLOOKUP($C188,$C$164:$H$166,6,FALSE))","v":2.4664062499999995},{"$f":"1/(AI188*VLOOKUP($C188,$C$164:$H$166,6,FALSE))","v":1.4798437499999999},null,{"$f":"1/AE188","v":2.989583333333333},{"$f":"1/AF188","v":1.7937500000000002},null,{"$f":"IF(Switchgrass!J99=0,0,IF(Switchgrass!C99=\"Baler\",AE188*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC128),0))","v":6.6898954703832754},{"$f":"IF(Miscanthus!J67=0,0,IF(Miscanthus!C67=\"Baler\",AF188*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD128),0))","v":12.078977932636469},null,{"$f":"(($D188-$I188)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L188))))+($I188*Inputs!$P$19))/($K188)","v":20.788209304493442},{"$f":"(($E188-$J188)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N188))))+($J188*Inputs!$P$19))/($M188)","v":20.788210134710962},{"$f":"VLOOKUP($C188,$C$164:$I$166,4,FALSE)*$D188/($G188-$F188)","v":18.7242},{"$f":"VLOOKUP($C188,$C$164:$I$166,4,FALSE)*$D188/($G188-$F188)","v":18.7242},null,{"$f":"IF(O188=\"No Tractor\",0,(($R188-$W188)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z188))))+($W188*Inputs!$P$19))/($Y188))","v":5.842788596061455},{"$f":"IF(O188=\"No Tractor\",0,(($S188-$X188)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB188))))+($X188*Inputs!$P$19))/($AA188))","v":5.8427886673868192},{"$f":"IF($O$188=\"No Tractor\",0,(VLOOKUP($P188,$AL$6:$AS$15,8,FALSE)*$R188)/($U188-$T188))","v":2.395},{"$f":"IF($O$188=\"No Tractor\",0,(VLOOKUP($P188,$AL$6:$AS$15,8,FALSE)*$R188)/($U188-$T188))","v":2.395},null,{"$f":"$AE188*W128/100","v":0.1672473867595819},{"$f":"$AF188*W128/100","v":0.27874564459930312},null,{"$f":"AC188*W128/100","v":1.65},{"$f":"(AY188+BD188)*W128/100","v":10.5596},{"$f":"(AZ188+BE188)*W128/100","v":10.5596},null,{"$f":"($AW$188+$BB$188)*W128/100","v":13.315498950277448},{"$f":"$AH188*W128/100","v":0.1672473867595819},{"$f":"$AI188*W128/100","v":0.27874564459930312},null,{"$f":"$AC188*W128/100","v":1.65},{"$f":"(AY188+BD188)*W128/100","v":10.5596},{"$f":"(AZ188+BE188)*W128/100","v":10.5596},null,{"$f":"($AX$188+$BC$188)*W128/100","v":13.315499401048891},{"$f":"IF(BR188=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$188*Inputs!$G$11","v":4.0919999999999996},10.5596,{"$f":"$BN$188","v":13.315498950277448},41.217098950277446,41.217098950277446,null,{"$f":"(CC188/AQ188)","v":13.786904178490019},{"$f":"(CD188/AR188)","v":22.978173630816691},null,null,null,null,null,null,null,null,null,6.6898954703832754,0,0,0,12.078977932636469,0,0,0]
["Yr. 2","Baler",{"$f":"IF(E128=2,F129,0)","v":"2100 lbs — 3 x 4 x 9.5 ft"},{"$f":"IF($E128=2,$H129,0)","v":136907.1},{"$f":"IF(E128=2,VLOOKUP(C189,C14:D16,2,FALSE),0)","v":136907.1},{"$f":"IF($E128=2,I129,0)","v":0},{"$f":"IF($E128=2,$K129,0)","v":3000},{"$f":"IF(E128=2,VLOOKUP(C189,$C$14:$F$16,4,FALSE),0)","v":3000},{"$f":"IF($E$128=2,IF($L$129>$D189,0,$L$129),0)","v":29074.01},{"$f":"IF(E128=2,VLOOKUP(C189,C14:K16,9,FALSE),0)","v":29074.012633659935},{"$f":"IF(E128=2,P129,0)","v":200},{"$f":"IF($E$128=2,+(G189-F189)/K189,0)","v":15},{"$f":"IF(E128=2,I14,0)","v":200},{"$f":"IF($E$128=2,+(H189-0)/M189,0)","v":15},{"$f":"IF(E128=2,IF(C129=1,Machinery!B18,IF(C129=2,Machinery!B19,IF(C129=3,Machinery!B20,IF(C129=4,Machinery!B21,IF(C129=0,\"N/A\"))))),0)","v":"JD 6190R"},{"$f":"IF(O189=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O189,$C$62:$D$65,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,VLOOKUP($O189,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,VLOOKUP($O189,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,VLOOKUP($O189,AA18:AC21,3,FALSE),0))","v":167000},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,VLOOKUP($O189,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,VLOOKUP($O189,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O189=\"No Tractor\",0,IF(E128=2,VLOOKUP(P189,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF($O$189=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O$189,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$189=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O$189,AA18:AN21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF($E$128=2,VLOOKUP($O189,$C$100:$P$103,14,FALSE),0)","v":600},{"$f":"IF($E128=2,+(U189-T189)/Y189,0)","v":26.666666666666668},{"$f":"IF(O189=\"No Tractor\",0,IF(E128=2,VLOOKUP($P189,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,+(V189-0)/AA189,0))","v":26.666666666666668},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,$S129,0))","v":8.36},{"$f":"IF($E128=2,VLOOKUP($B189,$B$6:$Q$51,15,FALSE),0)","v":0.65},{"$f":"IF(E128=2,$M$161/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":5.8072009291521488E-2},{"$f":"IF(E128=2,$M$165/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":7.2590011614401859E-2},{"$f":"IF(E128=2,$M$163/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":0.17421602787456447},{"$f":"IF(E128=2,$N$161/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":5.8072009291521488E-2},{"$f":"IF(E128=2,$N$165/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":7.2590011614401859E-2},{"$f":"IF(E128=2,$N$163/(AB129*VLOOKUP($C189,$C$164:$I$166,7,FALSE)),0)","v":0.17421602787456447},{"$f":"IF(E128=2,1/(AE189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":14.2065},{"$f":"IF(E128=2,1/(AF189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":11.3652},{"$f":"IF(E128=2,1/(AG189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":4.7355},{"$f":"IF(H128=2,1/(AH189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":0},{"$f":"IF(H128=2,1/(AI189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":0},{"$f":"IF(H128=2,1/(AJ189*VLOOKUP($C189,$C$164:$H$166,6,FALSE)),0)","v":0},{"$f":"IF($E$128=2,1/AE189,0)","v":17.22},{"$f":"IF($E$128=2,1/AF189,0)","v":13.776},{"$f":"IF($E$128=2,1/AG189,0)","v":5.7399999999999993},{"$f":"IF(Switchgrass!J86=0,0,IF(Switchgrass!C86=\"Baler\",IF($E$128=2,AE189*(Machinery!D$12*1/Switchgrass!$H$114*$AC129),0),0))","v":0.14518002322880372},{"$f":"IF(Miscanthus!J54=0,0,IF(Miscanthus!C54=\"Baler\",IF($E$128=2,AF189*(Machinery!E$12*1/Miscanthus!H$82*$AD129),0),0))","v":0.12098335269066977},{"$f":"IF('Energy Sorghum'!J40=0,0,IF('Energy Sorghum'!C40=\"Baler\",IF($E$128=2,AG189*(Machinery!F$12*$AE129),0),0))","v":0},{"$f":"IF($E$128=2,(($D189-$I189)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L189))))+($I189*Inputs!$P$19))/($K189),0)","v":64.236167961209915},{"$f":"IF($E$128=2,(($E189-$J189)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N189))))+($J189*Inputs!$P$19))/($M189),0)","v":64.236167395463369},{"$f":"IF($E$128=2,VLOOKUP($C189,$C$164:$I$166,4,FALSE)*$D189/($G189-$F189),0)","v":34.226775000000004},{"$f":"IF($E$128=2,VLOOKUP($C189,$C$164:$I$166,4,FALSE)*$D189/($G189-$F189),0)","v":34.226775000000004},{"$f":"IF($E$128=2,VLOOKUP($C189,$C$164:$I$166,4,FALSE)*$D189/($G189-$F189),0)","v":34.226775000000004},{"$f":"IF(O189=\"No Tractor\",0,IF(E128=2,(($R189-$W189)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z189))))+($W189*Inputs!$P$19))/($Y189),0))","v":20.725196986416769},{"$f":"IF(O189=\"No Tractor\",0,IF($E128=2,(($S189-$X189)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB189))))+($X189*Inputs!$P$19))/($AA189),0))","v":20.725197006092603},{"$f":"IF($O$189=\"No Tractor\",0,IF($E128=2,(VLOOKUP($P189,$AL$6:$AS$15,8,FALSE)*$R189)/($U189-$T189),0))","v":8.35},{"$f":"IF($O$189=\"No Tractor\",0,IF($E128=2,(VLOOKUP($P189,$AL$6:$AS$15,8,FALSE)*$R189)/($U189-$T189),0))","v":8.35},{"$f":"IF($O$189=\"No Tractor\",0,IF($E128=2,(VLOOKUP($P189,$AL$6:$AS$15,8,FALSE)*$R189)/($U189-$T189),0))","v":8.35},{"$f":"$AE189*W129/100","v":2.9036004645760744E-2},{"$f":"$AF189*W129/100","v":3.6295005807200929E-2},{"$f":"$AG189*W129/100","v":8.7108013937282236E-2},{"$f":"AC189*W129/100","v":4.18},{"$f":"(AY189+BD189)*W129/100","v":21.288387500000002},{"$f":"(AZ189+BE189)*W129/100","v":21.288387500000002},{"$f":"(BA189+BF189)*W129/100","v":21.288387500000002},{"$f":"($AW$189+$BB$189)*W129/100","v":42.480682473813346},{"$f":"$AH189*W129/100","v":2.9036004645760744E-2},{"$f":"$AI189*W129/100","v":3.6295005807200929E-2},{"$f":"$AJ189*W129/100","v":8.7108013937282236E-2},{"$f":"$AC189*W129/100","v":4.18},{"$f":"(AY189+BD189)*W129/100","v":21.288387500000002},{"$f":"(AZ189+BE189)*W129/100","v":21.288387500000002},{"$f":"(BA189+BF189)*W129/100","v":21.288387500000002},{"$f":"($AX$189+$BC$189)*W129/100","v":42.480682200777984},{"$f":"IF(BR189=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX189","v":13.25},{"$f":"$BJ$189*Inputs!$G$11","v":10.366399999999999},21.288387500000002,{"$f":"$BN$189","v":42.480682473813346},87.385469973813343,{"$f":"(BX189+BZ189+CA189+CB189)","v":87.385469973813343},{"$f":"(BY189+BZ189+CA189+CB189)","v":87.385469973813343},{"$f":"IFERROR(CC189/AQ189,0)","v":5.0746498242632603},{"$f":"IFERROR(CD189/AR189,0)","v":6.3433122803290756},{"$f":"IFERROR(CE189/AS189,0)","v":15.223949472789783},{"$f":"IF($O189=CI$178,1*$BB189,0)","v":0},{"$f":"IF($O189=CJ$178,1*$BB189,0)","v":0},{"$f":"IF($O189=CK$178,1*$BB189,0)","v":0},{"$f":"IF($O189=CL$178,1*$BB189,0)","v":20.725196986416769},{"$f":"IF($O189=CM$178,SUM((($AE189+$AF189+$AG189)*Inputs!$G$15)+$BD189+($AC189*Inputs!$G$11)),0)","v":0},{"$f":"IF($O189=CN$178,SUM((($AE189+$AF189+$AG189)*Inputs!$G$15)+$BD189+($AC189*Inputs!$G$11)),0)","v":0},{"$f":"IF($O189=CO$178,SUM((($AE189+$AF189+$AG189)*Inputs!$G$15)+$BD189+($AC189*Inputs!$G$11)),0)","v":0},{"$f":"IF($O189=CP$178,SUM((($AE189+$AF189+$AG189)*Inputs!$G$15)+$BD189+($AC189*Inputs!$G$11)),0)","v":31.902921951219511},0,0,0,0.14518002322880372,0,0,0,0.12098335269066977,{"$f":"IF($O189=CY$178,1*$AV189,0)","v":0},{"$f":"IF($O189=CZ$178,1*$AV189,0)","v":0},{"$f":"IF($O189=DA$178,1*$AV189,0)","v":0},{"$f":"IF($O189=DB$178,1*$AV189,0)","v":0}]
["Yr. 3+",null,{"$f":"IF(E128=2,F129,0)","v":"2100 lbs — 3 x 4 x 9.5 ft"},{"$f":"IF($E128=2,$H129,0)","v":136907.1},{"$f":"IF(E128=2,VLOOKUP(C190,C14:D16,2,FALSE),0)","v":136907.1},{"$f":"IF($E128=2,I129,0)","v":0},{"$f":"IF($E128=2,$K129,0)","v":3000},{"$f":"IF(E128=2,VLOOKUP(C190,$C$14:$F$16,4,FALSE),0)","v":3000},{"$f":"IF($E$128=2,IF($L$129>$D190,0,$L$129),0)","v":29074.01},{"$f":"IF(E128=2,VLOOKUP(C190,C14:K16,9,FALSE),0)","v":29074.012633659935},{"$f":"IF(E128=2,P129,0)","v":200},{"$f":"IF($E$128=2,+(G190-F190)/K190,0)","v":15},{"$f":"IF(E128=2,I14,0)","v":200},{"$f":"IF($E$128=2,+(H190-0)/M190,0)","v":15},{"$f":"IF(E128=2,IF(C129=1,Machinery!B18,IF(C129=2,Machinery!B19,IF(C129=3,Machinery!B20,IF(C129=4,Machinery!B21,IF(C129=0,\"N/A\"))))),0)","v":"JD 6190R"},{"$f":"IF(O190=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O190,$C$62:$D$65,2,FALSE),0))","v":"MFWD 190"},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,VLOOKUP($O190,$C$100:$F$103,4,FALSE),0))","v":190},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,VLOOKUP($O190,$C$62:$H$65,6,FALSE),0))","v":167000},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,VLOOKUP($O190,AA18:AC21,3,FALSE),0))","v":167000},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,VLOOKUP($O190,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,VLOOKUP($O190,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O190=\"No Tractor\",0,IF(E128=2,VLOOKUP(P190,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF($O$190=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O$190,$C$100:$L$103,10,FALSE),0))","v":16876.84},{"$f":"IF($O$190=\"No Tractor\",0,IF($E$128=2,VLOOKUP($O$190,AA18:AN21,14,FALSE),0))","v":16876.839266172803},{"$f":"IF($E$128=2,VLOOKUP($O190,$C$100:$P$103,14,FALSE),0)","v":600},{"$f":"IF($E128=2,+(U190-T190)/Y190,0)","v":26.666666666666668},{"$f":"IF(O190=\"No Tractor\",0,IF(E128=2,VLOOKUP($P190,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,+(V190-0)/AA190,0))","v":26.666666666666668},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,$S129,0))","v":8.36},{"$f":"IF($E128=2,VLOOKUP($B189,$B$6:$Q$51,15,FALSE),0)","v":0.65},{"$f":"IF(E128=2,$M$162/(AB129*VLOOKUP($C190,$C$164:$I$166,7,FALSE)),0)","v":8.7108013937282236E-2},{"$f":"IF(E128=2,$M$166/(AB129*VLOOKUP($C190,$C$164:$I$166,7,FALSE)),0)","v":0.14518002322880372},null,{"$f":"IF(E128=2,$N$162/(AB129*VLOOKUP($C190,$C$164:$I$166,7,FALSE)),0)","v":8.7108013937282236E-2},{"$f":"IF(E128=2,$N$166/(AB129*VLOOKUP($C190,$C$164:$I$166,7,FALSE)),0)","v":0.14518002322880372},null,{"$f":"IF(E128=2,1/(AE190*VLOOKUP($C190,$C$164:$H$166,6,FALSE)),0)","v":9.4710000000000001},{"$f":"IF(E128=2,1/(AF190*VLOOKUP($C190,$C$164:$H$166,6,FALSE)),0)","v":5.6825999999999999},null,{"$f":"IF(H128=2,1/(AH190*VLOOKUP($C190,$C$164:$H$166,6,FALSE)),0)","v":0},{"$f":"IF(H128=2,1/(AI190*VLOOKUP($C190,$C$164:$H$166,6,FALSE)),0)","v":0},null,{"$f":"IF($E$128=2,1/AE190,0)","v":11.479999999999999},{"$f":"IF($E$128=2,1/AF190,0)","v":6.8879999999999999},null,{"$f":"IF(Switchgrass!J99=0,0,IF(Switchgrass!C99=\"Baler\",IF($E$128=2,AE190*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC129),0),0))","v":1.7421602787456447},{"$f":"IF(Miscanthus!J67=0,0,IF(Miscanthus!C67=\"Baler\",IF($E$128=2,AF190*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD129),0),0))","v":3.1455671699574141},null,{"$f":"IF($E$128=2,(($D190-$I190)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L190))))+($I190*Inputs!$P$19))/($K190),0)","v":64.236167961209915},{"$f":"IF($E$128=2,(($E190-$J190)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N190))))+($J190*Inputs!$P$19))/($M190),0)","v":64.236167395463369},{"$f":"IF($E$128=2,VLOOKUP($C190,$C$164:$I$166,4,FALSE)*$D190/($G190-$F190),0)","v":34.226775000000004},{"$f":"IF($E$128=2,VLOOKUP($C190,$C$164:$I$166,4,FALSE)*$D190/($G190-$F190),0)","v":34.226775000000004},null,{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,(($R190-$W190)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z190))))+($W190*Inputs!$P$19))/($Y190),0))","v":20.725196986416769},{"$f":"IF(O190=\"No Tractor\",0,IF($E128=2,(($S190-$X190)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB190))))+($X190*Inputs!$P$19))/($AA190),0))","v":20.725197006092603},{"$f":"IF($O$190=\"No Tractor\",0,IF($E128=2,(VLOOKUP($P190,$AL$6:$AS$15,8,FALSE)*$R190)/($U190-$T190),0))","v":8.35},{"$f":"IF($O$190=\"No Tractor\",0,IF($E128=2,(VLOOKUP($P190,$AL$6:$AS$15,8,FALSE)*$R190)/($U190-$T190),0))","v":8.35},null,{"$f":"$AE190*W129/100","v":4.3554006968641118E-2},{"$f":"$AF190*W129/100","v":7.2590011614401859E-2},null,{"$f":"AC190*W129/100","v":4.18},{"$f":"(AY190+BD190)*W129/100","v":21.288387500000002},{"$f":"(AZ190+BE190)*W129/100","v":21.288387500000002},null,{"$f":"($AW$190+$BB$190)*W129/100","v":42.480682473813346},{"$f":"$AH190*W129/100","v":4.3554006968641118E-2},{"$f":"$AI190*W129/100","v":7.2590011614401859E-2},null,{"$f":"$AC190*W129/100","v":4.18},{"$f":"(AY190+BD190)*W129/100","v":21.288387500000002},{"$f":"(AZ190+BE190)*W129/100","v":21.288387500000002},null,{"$f":"($AX$190+$BC$190)*W129/100","v":42.480682200777984},{"$f":"IF(BR190=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$190*Inputs!$G$11","v":10.366399999999999},21.288387500000002,{"$f":"($BN$190)","v":42.480682473813346},87.385469973813343,87.385469973813343,null,{"$f":"IFERROR(CC190/AQ190,0)","v":7.6119747363948917},{"$f":"IFERROR(CD190/AR190,0)","v":12.686624560658151},null,null,null,null,null,null,null,null,null,0,0,0,1.7421602787456447,0,0,0,3.1455671699574141]
["Yr. 2","Bale Hauler",{"$f":"F132","v":"14 — 5 x 6 ft (Lrg Rd)"},{"$f":"$H132","v":25587},{"$f":"VLOOKUP(C191,C38:D40,2,FALSE)","v":25587},{"$f":"I132","v":0},{"$f":"$K132","v":3000},{"$f":"VLOOKUP(B191,$B$6:$F$51,5,FALSE)","v":3000},{"$f":"IF($L$132>$D191,0,$L$132)","v":2881.82},{"$f":"VLOOKUP(C191,C38:K40,9,FALSE)","v":2881.8160349895211},{"$f":"P132","v":200},{"$f":"(G191-F191)/K191","v":15},{"$f":"I39","v":200},{"$f":"(H191-0)/M191","v":15},{"$f":"IF(C132=1,Machinery!B18,IF(C132=2,Machinery!B19,IF(C132=3,Machinery!B20,IF(C132=4,Machinery!B21,IF(C132=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,AA18:AC21,3,FALSE))","v":47900},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($O191,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP(P191,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$191=\"No Tractor\",0,VLOOKUP($O$191,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$191=\"No Tractor\",0,VLOOKUP($O$191,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O191,$C$100:$P$103,14,FALSE)","v":600},{"$f":"(U191-T191)/Y191","v":26.666666666666668},{"$f":"IF(O191=\"No Tractor\",0,VLOOKUP($P191,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O191=\"No Tractor\",0,(V191-0)/AA191)","v":26.666666666666668},{"$f":"IF(O191=\"No Tractor\",0,$S132)","v":3.3},{"$f":"VLOOKUP($B191,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"($M$161/(VLOOKUP($C$191,$A$164:$I$166,9,FALSE))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.18583042973286878},{"$f":"($M$165/(VLOOKUP(C191,A164:I166,9,FALSE))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.23228803716608601},{"$f":"($M$163/(VLOOKUP(C191,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132)","v":0.55749128919860635},{"$f":"($N$161/(VLOOKUP($C$191,$A$164:$I$166,9,FALSE))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.18583042973286878},{"$f":"($N$165/(VLOOKUP(C191,A164:I166,9,FALSE))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.23228803716608601},{"$f":"($N$163/(VLOOKUP(C191,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C191,($C$171:$G$173),1,FALSE),2)/($AK$132)","v":0.55749128919860635},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"1/AE191","v":5.3812499999999996},{"$f":"1/AF191","v":4.3049999999999988},{"$f":"1/AG191","v":1.7937499999999997},{"$f":"IF(Switchgrass!J86=0,0,IF(Switchgrass!C88=\"Bale Hauler\",AE191*(Machinery!D$12*1/Switchgrass!$H$114*$AC132),0))","v":0.46457607433217196},{"$f":"IF(Miscanthus!J54=0,0,IF(Miscanthus!C56=\"Bale Hauler\",AF191*(Machinery!E$12*1/Miscanthus!H$82*$AD132),0))","v":0.38714672861014338},{"$f":"IF('Energy Sorghum'!J40=0,0,IF('Energy Sorghum'!C42=\"Bale Hauler\",AG191*(Machinery!F$12*$AE132),0))","v":0},{"$f":"(($D191-$I191)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L191))))+($I191*Inputs!$P$19))/($K191)","v":12.553486444514427},{"$f":"(($E191-$J191)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N191))))+($J191*Inputs!$P$19))/(M191)","v":12.553487296253472},{"$f":"VLOOKUP($C191,$C$171:$J$173,4,FALSE)*$D191/($G191-$F191)","v":4.2645},{"$f":"VLOOKUP($C191,$C$171:$J$173,4,FALSE)*$D191/($G191-$F191)","v":4.2645},{"$f":"VLOOKUP($C191,$C$171:$J$173,4,FALSE)*$D191/($G191-$F191)","v":4.2645},{"$f":"IF(O191=\"No Tractor\",0,(($R191-$W191)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z191))))+($W191*Inputs!$P$19))/($Y191))","v":5.842788596061455},{"$f":"IF(O191=\"No Tractor\",0,(($S191-$X191)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB191))))+($X191*Inputs!$P$19))/($AA191))","v":5.8427886673868192},{"$f":"IF($O$191=\"No Tractor\",0,(VLOOKUP($P191,$AL$6:$AS$15,8,FALSE)*$R191)/($U191-$T191))","v":2.395},{"$f":"IF($O$191=\"No Tractor\",0,(VLOOKUP($P191,$AL$6:$AS$15,8,FALSE)*$R191)/($U191-$T191))","v":2.395},{"$f":"IF($O$191=\"No Tractor\",0,(VLOOKUP($P191,$AL$6:$AS$15,8,FALSE)*$R191)/($U191-$T191))","v":2.395},{"$f":"$AE191*W132/100","v":9.2915214866434392E-2},{"$f":"$AF191*W132/100","v":0.11614401858304299},{"$f":"$AG191*W132/100","v":0.27874564459930318},{"$f":"AC191*W132/100","v":1.65},{"$f":"(AY191+BD191)*W132/100","v":3.3297499999999998},{"$f":"(AZ191+BE191)*W132/100","v":3.3297499999999998},{"$f":"(BA191+BF191)*W132/100","v":3.3297499999999998},{"$f":"($AW$191+$BB$191)*W132/100","v":9.1981375202879399},{"$f":"$AH191*W132/100","v":9.2915214866434392E-2},{"$f":"$AI191*W132/100","v":0.11614401858304299},{"$f":"$AJ191*W132/100","v":0.27874564459930318},{"$f":"$AC191*W132/100","v":1.65},{"$f":"(AY191+BD191)*W132/100","v":3.3297499999999998},{"$f":"(AZ191+BE191)*W132/100","v":3.3297499999999998},{"$f":"(BA191+BF191)*W132/100","v":3.3297499999999998},{"$f":"($AX$191+$BC$191)*W132/100","v":9.1981379818201461},{"$f":"IF(BR191=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX191","v":13.25},{"$f":"$BJ$191*Inputs!$G$11","v":4.0919999999999996},3.3297499999999998,{"$f":"($BN$191)","v":9.1981375202879399},29.869887520287939,{"$f":"(BX191+BZ191+CA191+CB191)","v":29.869887520287939},{"$f":"(BY191+BZ191+CA191+CB191)","v":29.869887520287939},{"$f":"(CC191/AQ191)","v":5.5507340339675615},{"$f":"(CD191/AR191)","v":6.9384175424594536},{"$f":"(CE191/AS191)","v":16.652202101902688},{"$f":"IF($O191=CI$178,1*$BB191,0)","v":5.842788596061455},{"$f":"IF($O191=CJ$178,1*$BB191,0)","v":0},{"$f":"IF($O191=CK$178,1*$BB191,0)","v":0},{"$f":"IF($O191=CL$178,1*$BB191,0)","v":0},{"$f":"IF($O191=CM$178,SUM((($AE191+$AF191+$AG191)*Inputs!$G$15)+$BD191+($AC191*Inputs!$G$11)),0)","v":19.603390243902439},{"$f":"IF($O191=CN$178,SUM((($AE191+$AF191+$AG191)*Inputs!$G$15)+$BD191+($AC191*Inputs!$G$11)),0)","v":0},{"$f":"IF($O191=CO$178,SUM((($AE191+$AF191+$AG191)*Inputs!$G$15)+$BD191+($AC191*Inputs!$G$11)),0)","v":0},{"$f":"IF($O191=CP$178,SUM((($AE191+$AF191+$AG191)*Inputs!$G$15)+$BD191+($AC191*Inputs!$G$11)),0)","v":0},0.46457607433217196,0,0,0,0.38714672861014338,0,0,0,{"$f":"IF($O191=CY$178,1*$AV191,0)","v":0},{"$f":"IF($O191=CZ$178,1*$AV191,0)","v":0},{"$f":"IF($O191=DA$178,1*$AV191,0)","v":0},{"$f":"IF($O191=DB$178,1*$AV191,0)","v":0}]
["Yr. 3+",null,{"$f":"F132","v":"14 — 5 x 6 ft (Lrg Rd)"},{"$f":"$H132","v":25587},{"$f":"VLOOKUP(C192,C38:D40,2,FALSE)","v":25587},{"$f":"I132","v":0},{"$f":"$K132","v":3000},{"$f":"VLOOKUP(B191,$B$6:$F$51,5,FALSE)","v":3000},{"$f":"IF($L$132>$D192,0,$L$132)","v":2881.82},{"$f":"VLOOKUP(C192,C38:K40,9,FALSE)","v":2881.8160349895211},{"$f":"P132","v":200},{"$f":"(G192-F192)/K192","v":15},{"$f":"I39","v":200},{"$f":"(H192-0)/M192","v":15},{"$f":"IF(C132=1,Machinery!B18,IF(C132=2,Machinery!B19,IF(C132=3,Machinery!B20,IF(C132=4,Machinery!B21,IF(C132=0,\"N/A\")))))","v":"JD 5075E"},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($O192,$C$62:$D$65,2,FALSE))","v":"MFWD 75"},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($O192,$C$100:$F$103,4,FALSE))","v":75},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($O192,$C$62:$H$65,6,FALSE))","v":47900},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($O192,AA18:AC21,3,FALSE))","v":47900},{"$f":"IF(M1842=\"No Tractor\",0,VLOOKUP($O192,$C$100:$I$103,7,FALSE))","v":0},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($O192,$C$100:$K$103,9,FALSE))","v":16000},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP(P192,$Y$6:$AE$15,7,FALSE))","v":16000},{"$f":"IF($O$192=\"No Tractor\",0,VLOOKUP($O$192,$C$100:$L$103,10,FALSE))","v":8635.35},{"$f":"IF($O$192=\"No Tractor\",0,VLOOKUP($O$192,AA18:AN21,14,FALSE))","v":8635.3473398596034},{"$f":"VLOOKUP($O192,$C$100:$P$103,14,FALSE)","v":600},{"$f":"(U192-T192)/Y192","v":26.666666666666668},{"$f":"IF(O192=\"No Tractor\",0,VLOOKUP($P192,$Y$6:$AK$15,13, FALSE))","v":600},{"$f":"IF(O192=\"No Tractor\",0,(V192-0)/AA192)","v":26.666666666666668},{"$f":"IF(O192=\"No Tractor\",0,$S132)","v":3.3},{"$f":"VLOOKUP($B191,$B$6:$Q$51,15,FALSE)","v":0.8},{"$f":"($M$162/(VLOOKUP($C$192,$A$164:$I$166,9,FALSE)))/LEFT(VLOOKUP($C192,($C$171:$G$173),1,FALSE),2)/($AK$132)","v":0.27874564459930318},{"$f":"($M$166/(VLOOKUP(C192,A164:I166,9,FALSE))/LEFT(VLOOKUP($C192,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.46457607433217202},null,{"$f":"($N$162/(VLOOKUP($C$192,$A$164:$I$166,9,FALSE)))/LEFT(VLOOKUP($C192,($C$171:$G$173),1,FALSE),2)/($AK$132)","v":0.27874564459930318},{"$f":"($N$166/(VLOOKUP(C192,A164:I166,9,FALSE))/LEFT(VLOOKUP($C192,($C$171:$G$173),1,FALSE),2)/($AK$132))","v":0.46457607433217202},null,"N/A","N/A",null,"N/A","N/A",null,{"$f":"1/AE192","v":3.5874999999999995},{"$f":"1/AF192","v":2.1524999999999994},null,{"$f":"IF(Switchgrass!J99=0,0,IF(Switchgrass!C101=\"Bale Hauler\",AE192*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC132),0))","v":5.5749128919860631},{"$f":"IF(Miscanthus!J67=0,0,IF(Miscanthus!C69=\"Bale Hauler\",AF192*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD132),0))","v":10.065814943863728},null,{"$f":"(($D192-$I192)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L192))))+($I192*Inputs!$P$19))/($K192)","v":12.553486444514427},{"$f":"(($E192-$J192)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N192))))+($J192*Inputs!$P$19))/($M192)","v":12.553487296253472},{"$f":"VLOOKUP($C192,$C$171:$J$173,4,FALSE)*$D192/($G192-$F192)","v":4.2645},{"$f":"VLOOKUP($C192,$C$171:$J$173,4,FALSE)*$D192/($G192-$F192)","v":4.2645},null,{"$f":"IF(O192=\"No Tractor\",0,(($R192-$W192)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z192))))+($W192*Inputs!$P$19))/($Y192))","v":5.842788596061455},{"$f":"IF(O192=\"No Tractor\",0,(($S192-$X192)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB192))))+($X192*Inputs!$P$19))/($AA192))","v":5.8427886673868192},{"$f":"IF($O$192=\"No Tractor\",0,(VLOOKUP($P192,$AL$6:$AS$15,8,FALSE)*$R192)/($U192-$T192))","v":2.395},{"$f":"IF($O$192=\"No Tractor\",0,(VLOOKUP($P192,$AL$6:$AS$15,8,FALSE)*$R192)/($U192-$T192))","v":2.395},null,{"$f":"$AE192*W132/100","v":0.13937282229965159},{"$f":"$AF192*W132/100","v":0.23228803716608598},null,{"$f":"AC192*W132/100","v":1.65},{"$f":"(AY192+BD192)*W132/100","v":3.3297499999999998},{"$f":"(AZ192+BE192)*W132/100","v":3.3297499999999998},null,{"$f":"($AW$192+$BB$192)*W132/100","v":9.1981375202879399},{"$f":"$AH192*W132/100","v":0.13937282229965159},{"$f":"$AI192*W132/100","v":0.23228803716608598},null,{"$f":"$AC192*W132/100","v":1.65},{"$f":"(AY192+BD192)*W132/100","v":3.3297499999999998},{"$f":"(AZ192+BE192)*W132/100","v":3.3297499999999998},null,{"$f":"($AX$192+$BC$192)*W132/100","v":9.1981379818201461},{"$f":"IF(BR192=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$192*Inputs!$G$11","v":4.0919999999999996},3.3297499999999998,{"$f":"($BN$192)","v":9.1981375202879399},29.869887520287939,29.869887520287939,null,{"$f":"(CC192/AQ192)","v":8.326101050951344},{"$f":"(CD192/AR192)","v":13.876835084918907},null,null,null,null,null,null,null,null,null,5.5749128919860631,0,0,0,10.065814943863728,0,0,0]
["Yr. 2","Bale Hauler",{"$f":"IF(E132=2,F133,0)","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"},{"$f":"IF($E132=2,$H133,0)","v":40500},{"$f":"IF(E132=2,VLOOKUP(C193,C38:D40,2,FALSE),0)","v":40500},{"$f":"IF($E132=2,I133,0)","v":0},{"$f":"IF($E132=2,$K133,0)","v":3000},{"$f":"IF(E132=2,VLOOKUP(B193,$B$6:$F$51,5,FALSE),0)","v":3000},{"$f":"IF($E$132=2,IF($L$133>$D193,0,$L$133),0)","v":4561.4399999999996},{"$f":"IF(E132=2,VLOOKUP(C193,C38:K40,9,FALSE),0)","v":4561.439380039692},{"$f":"IF(E132=2,P133,0)","v":200},{"$f":"IF($E$132=2,+(G193-F193)/K193,0)","v":15},{"$f":"IF(E132=2,I39,0)","v":200},{"$f":"IF($E$132=2,+(H193-0)/M193,0)","v":15},{"$f":"IF($E$132=2,IF(C133=1,Machinery!B18,IF(C133=2,Machinery!B19,IF(C133=3,Machinery!B20,IF(C133=4,Machinery!B21,IF(C133=0,\"N/A\"))))),0)","v":"JD 5075E"},{"$f":"IF(O193=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O193,$C$62:$D$65,2,FALSE),0))","v":"MFWD 75"},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,VLOOKUP($O193,$C$100:$F$103,4,FALSE),0))","v":75},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,VLOOKUP($O193,$C$62:$H$65,6,FALSE),0))","v":47900},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,VLOOKUP($O193,AA18:AC21,3,FALSE),0))","v":47900},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,VLOOKUP($O193,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,VLOOKUP($O193,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O193=\"No Tractor\",0,IF(E132=2,VLOOKUP(P193,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF($O$193=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O$193,$C$100:$L$103,10,FALSE),0))","v":8635.35},{"$f":"IF($O$193=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O$193,AA18:AN21,14,FALSE),0))","v":8635.3473398596034},{"$f":"IF($E$132=2,VLOOKUP($O193,$C$100:$P$103,14,FALSE),0)","v":600},{"$f":"IF($E132=2,+(U193-T193)/Y193,0)","v":26.666666666666668},{"$f":"IF(O193=\"No Tractor\",0,IF(E132=2,VLOOKUP($P193,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,+(V193-0)/AA193,0))","v":26.666666666666668},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,$S133,0))","v":3.3},{"$f":"IF($E132=2,VLOOKUP($B193,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IF(E132=2,($M$161/(VLOOKUP($C$193,$A$164:$I$166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":9.6786682152535816E-2},{"$f":"IF(E132=2,($M$165/(VLOOKUP(C193,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.12098335269066977},{"$f":"IF(E132=2,($M$163/(VLOOKUP(C193,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.29036004645760743},{"$f":"IF(E132=2,($N$161/(VLOOKUP($C$193,$A$164:$I$166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":9.6786682152535816E-2},{"$f":"IF(E132=2,($N$165/(VLOOKUP(C193,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.12098335269066977},{"$f":"IF(E132=2,($N$163/(VLOOKUP(C193,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C193,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.29036004645760743},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF($E$132=2,1/AE193,0)","v":10.331999999999999},{"$f":"IF($E$132=2,1/AF193,0)","v":8.2655999999999992},{"$f":"IF($E$132=2,1/AG193,0)","v":3.444},{"$f":"IF(Switchgrass!J86=0,0,IF(Switchgrass!C88=\"Bale Hauler\",IF($E$132=2,AE193*(Machinery!D$12*1/Switchgrass!$H$114*$AC133),0),0))","v":0.24196670538133955},{"$f":"IF(Miscanthus!J54=0,0,IF(Miscanthus!C56=\"Bale Hauler\",IF($E$132=2,AF193*(Machinery!E$12*1/Miscanthus!H$82*$AD133),0),0))","v":0.20163892115111628},{"$f":"IF('Energy Sorghum'!J40=0,0,IF('Energy Sorghum'!C42=\"Bale Hauler\",IF($E$132=2,AG193*(Machinery!F$12*$AE133),0),0))","v":0},{"$f":"IF($E$132=2,(($D193-$I193)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L193))))+($I193*Inputs!$P$19))/($K193),0)","v":19.8700993508692},{"$f":"IF($E$132=2,(($E193-$J193)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N193))))+($J193*Inputs!$P$19))/($M193),0)","v":19.870099484045241},{"$f":"IF($E$132=2,VLOOKUP($C193,$C$171:$J$173,4,FALSE)*$D193/($G193-$F193),0)","v":6.75},{"$f":"IF($E$132=2,VLOOKUP($C193,$C$171:$J$173,4,FALSE)*$D193/($G193-$F193),0)","v":6.75},{"$f":"IF($E$132=2,VLOOKUP($C193,$C$171:$J$173,4,FALSE)*$D193/($G193-$F193),0)","v":6.75},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,(($R193-$W193)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z193))))+($W193*Inputs!$P$19))/($Y193),0))","v":5.842788596061455},{"$f":"IF(O193=\"No Tractor\",0,IF($E132=2,(($S193-$X193)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB193))))+($X193*Inputs!$P$19))/($AA193),0))","v":5.8427886673868192},{"$f":"IF($O$193=\"No Tractor\",0,IF($E132=2,(VLOOKUP($P193,$AL$6:$AS$15,8,FALSE)*$R193)/($U193-$T193),0))","v":2.395},{"$f":"IF($O$193=\"No Tractor\",0,IF($E132=2,(VLOOKUP($P193,$AL$6:$AS$15,8,FALSE)*$R193)/($U193-$T193),0))","v":2.395},{"$f":"IF($O$193=\"No Tractor\",0,IF($E132=2,(VLOOKUP($P193,$AL$6:$AS$15,8,FALSE)*$R193)/($U193-$T193),0))","v":2.395},{"$f":"$AE193*W133/100","v":4.8393341076267908E-2},{"$f":"$AF193*W133/100","v":6.0491676345334887E-2},{"$f":"$AG193*W133/100","v":0.14518002322880372},{"$f":"AC193*W133/100","v":1.65},{"$f":"(AY193+BD193)*W133/100","v":4.5724999999999998},{"$f":"(AZ193+BE193)*W133/100","v":4.5724999999999998},{"$f":"(BA193+BF193)*W133/100","v":4.5724999999999998},{"$f":"($AW$193+$BB$193)*W133/100","v":12.856443973465327},{"$f":"$AH193*W133/100","v":4.8393341076267908E-2},{"$f":"$AI193*W133/100","v":6.0491676345334887E-2},{"$f":"$AJ193*W133/100","v":0.14518002322880372},{"$f":"$AC193*W133/100","v":1.65},{"$f":"(AY193+BD193)*W133/100","v":4.5724999999999998},{"$f":"(AZ193+BE193)*W133/100","v":4.5724999999999998},{"$f":"(BA193+BF193)*W133/100","v":4.5724999999999998},{"$f":"($AX$193+$BC$193)*W133/100","v":12.856444075716031},{"$f":"IF(BR193=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX193","v":13.25},{"$f":"$BJ$193*Inputs!$G$11","v":4.0919999999999996},4.5724999999999998,{"$f":"($BN$193)","v":12.856443973465327},34.770943973465322,{"$f":"(BX193+BZ193+CA193+CB193)","v":34.770943973465322},{"$f":"(BY193+BZ193+CA193+CB193)","v":34.770943973465322},{"$f":"IFERROR(CC193/AQ193,0)","v":3.3653643025034188},{"$f":"IFERROR(CD193/AR193,0)","v":4.206705378129274},{"$f":"IFERROR(CE193/AS193,0)","v":10.096092907510256},{"$f":"IF($O193=CI$178,1*$BB193,0)","v":5.842788596061455},{"$f":"IF($O193=CJ$178,1*$BB193,0)","v":0},{"$f":"IF($O193=CK$178,1*$BB193,0)","v":0},{"$f":"IF($O193=CL$178,1*$BB193,0)","v":0},{"$f":"IF($O193=CM$178,SUM((($AE193+$AF193+$AG193)*Inputs!$G$15)+$BD193+($AC193*Inputs!$G$11)),0)","v":15.27920325203252},{"$f":"IF($O193=CN$178,SUM((($AE193+$AF193+$AG193)*Inputs!$G$15)+$BD193+($AC193*Inputs!$G$11)),0)","v":0},{"$f":"IF($O193=CO$178,SUM((($AE193+$AF193+$AG193)*Inputs!$G$15)+$BD193+($AC193*Inputs!$G$11)),0)","v":0},{"$f":"IF($O193=CP$178,SUM((($AE193+$AF193+$AG193)*Inputs!$G$15)+$BD193+($AC193*Inputs!$G$11)),0)","v":0},0.24196670538133955,0,0,0,0.20163892115111628,0,0,0,{"$f":"IF($O193=CY$178,1*$AV193,0)","v":0},{"$f":"IF($O193=CZ$178,1*$AV193,0)","v":0},{"$f":"IF($O193=DA$178,1*$AV193,0)","v":0},{"$f":"IF($O193=DB$178,1*$AV193,0)","v":0}]
["Yr. 3+",null,{"$f":"IF(E132=2,F133,0)","v":"16 — 3 x 4 x 9 ft (Lrg Sq)"},{"$f":"IF($E132=2,$H133,0)","v":40500},{"$f":"IF(E132=2,VLOOKUP(C194,C38:D40,2,FALSE),0)","v":40500},{"$f":"IF($E132=2,I133,0)","v":0},{"$f":"IF($E132=2,$K133,0)","v":3000},{"$f":"IF(E132=2,VLOOKUP(B193,$B$6:$F$51,5,FALSE),0)","v":3000},{"$f":"IF($E$132=2,IF($L$133>$D194,0,$L$133),0)","v":4561.4399999999996},{"$f":"IF(E132=2,VLOOKUP(C194,C38:K40,9,FALSE),0)","v":4561.439380039692},{"$f":"IF(E132=2,P133,0)","v":200},{"$f":"IF($E$132=2,+(G194-F194)/K194,0)","v":15},{"$f":"IF(E132=2,I39,0)","v":200},{"$f":"IF($E$132=2,+(H194-0)/M194,0)","v":15},{"$f":"IF($E$132=2,IF(C133=1,Machinery!B18,IF(C133=2,Machinery!B19,IF(C133=3,Machinery!B20,IF(C133=4,Machinery!B21,IF(C133=0,\"N/A\"))))),0)","v":"JD 5075E"},{"$f":"IF(O194=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O194,$C$62:$D$65,2,FALSE),0))","v":"MFWD 75"},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,VLOOKUP($O194,$C$100:$F$103,4,FALSE),0))","v":75},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,VLOOKUP($O194,$C$62:$H$65,6,FALSE),0))","v":47900},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,VLOOKUP($O194,AA18:AC21,3,FALSE),0))","v":47900},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,VLOOKUP($O194,$C$100:$I$103,7,FALSE),0))","v":0},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,VLOOKUP($O194,$C$100:$K$103,9,FALSE),0))","v":16000},{"$f":"IF(O194=\"No Tractor\",0,IF(E132=2,VLOOKUP(P194,$Y$6:$AE$15,7,FALSE),0))","v":16000},{"$f":"IF($O$194=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O$194,$C$100:$L$103,10,FALSE),0))","v":8635.35},{"$f":"IF($O$194=\"No Tractor\",0,IF($E$132=2,VLOOKUP($O$194,AA18:AN21,14,FALSE),0))","v":8635.3473398596034},{"$f":"IF($E$132=2,VLOOKUP($O194,$C$100:$P$103,14,FALSE),0)","v":600},{"$f":"IF($E132=2,+(U194-T194)/Y194,0)","v":26.666666666666668},{"$f":"IF(O194=\"No Tractor\",0,IF(E132=2,VLOOKUP($P194,$Y$6:$AK$15,13,FALSE),0))","v":600},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,+(V194-0)/AA194,0))","v":26.666666666666668},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,$S133,0))","v":3.3},{"$f":"IF($E132=2,VLOOKUP($B193,$B$6:$Q$51,15,FALSE),0)","v":0.8},{"$f":"IF(E132=2,($M$162/(VLOOKUP(C194,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C194,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.14518002322880372},{"$f":"IF(E132=2,($M$166/(VLOOKUP(C194,A164:I166,9,FALSE))/LEFT(VLOOKUP($C194,($C$171:$G$173),1,FALSE),2)/($AK$133)),0)","v":0.24196670538133955},null,{"$f":"IF(E132=2,($N$162/(VLOOKUP(C194,A164:I166,9,FALSE)))/LEFT(VLOOKUP($C194,($C$171:$G$173),1,FALSE),2)/($AK$133),0)","v":0.14518002322880372},{"$f":"IF(E132=2,($N$166/(VLOOKUP(C194,A164:I166,9,FALSE))/LEFT(VLOOKUP($C194,($C$171:$G$173),1,FALSE),2)/($AK$133)),0)","v":0.24196670538133955},null,"N/A","N/A",null,"N/A","N/A",null,{"$f":"IF($E$132=2,1/AE194,0)","v":6.8879999999999999},{"$f":"IF($E$132=2,1/AF194,0)","v":4.1327999999999996},null,{"$f":"IF(Switchgrass!J99=0,0,IF(Switchgrass!C101=\"Bale Hauler\",IF($E$132=2,AE194*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC133),0),0))","v":2.9036004645760745},{"$f":"IF(Miscanthus!J67=0,0,IF(Miscanthus!C69=\"Bale Hauler\",IF($E$132=2,AF194*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD133),0),0))","v":5.2426119499290236},null,{"$f":"IF($E$132=2,(($D194-$I194)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L194))))+($I194*Inputs!$P$19))/($K194),0)","v":19.8700993508692},{"$f":"IF($E$132=2,(($E194-$J194)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N194))))+($J194*Inputs!$P$19))/($M194),0)","v":19.870099484045241},{"$f":"IF($E$132=2,VLOOKUP($C194,$C$171:$J$173,4,FALSE)*$D194/($G194-$F194),0)","v":6.75},{"$f":"IF($E$132=2,VLOOKUP($C194,$C$171:$J$173,4,FALSE)*$D194/($G194-$F194),0)","v":6.75},null,{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,(($R194-$W194)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$Z194))))+($W194*Inputs!$P$19))/($Y194),0))","v":5.842788596061455},{"$f":"IF(O194=\"No Tractor\",0,IF($E132=2,(($S194-$X194)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$AB194))))+($X194*Inputs!$P$19))/($AA194),0))","v":5.8427886673868192},{"$f":"IF($O$194=\"No Tractor\",0,IF($E132=2,(VLOOKUP($P194,$AL$6:$AS$15,8,FALSE)*$R194)/($U194-$T194),0))","v":2.395},{"$f":"IF($O$194=\"No Tractor\",0,IF($E132=2,(VLOOKUP($P194,$AL$6:$AS$15,8,FALSE)*$R194)/($U194-$T194),0))","v":2.395},null,{"$f":"$AE194*W133/100","v":7.2590011614401859E-2},{"$f":"$AF194*W133/100","v":0.12098335269066977},null,{"$f":"AC194*W133/100","v":1.65},{"$f":"(AY194+BD194)*W133/100","v":4.5724999999999998},{"$f":"(AZ194+BE194)*W133/100","v":4.5724999999999998},null,{"$f":"($AW$194+$BB$194)*W133/100","v":12.856443973465327},{"$f":"$AH194*W133/100","v":7.2590011614401859E-2},{"$f":"$AI194*W133/100","v":0.12098335269066977},null,{"$f":"$AC194*W133/100","v":1.65},{"$f":"(AY194+BD194)*W133/100","v":4.5724999999999998},{"$f":"(AZ194+BE194)*W133/100","v":4.5724999999999998},null,{"$f":"($AX$194+$BC$194)*W133/100","v":12.856444075716031},{"$f":"IF(BR194=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$194*Inputs!$G$11","v":4.0919999999999996},4.5724999999999998,{"$f":"($BN$194)","v":12.856443973465327},34.770943973465322,34.770943973465322,null,{"$f":"IFERROR(CC194/AQ194,0)","v":5.0480464537551279},{"$f":"IFERROR(CD194/AR194,0)","v":8.4134107562585481},null,null,null,null,null,null,null,null,null,2.9036004645760745,0,0,0,5.2426119499290236,0,0,0]
["Yr. 2","Forage Harvester",{"$f":"F130","v":375},{"$f":"$H130","v":244382.4},{"$f":"VLOOKUP(C195,C44:D47,2,FALSE)","v":244382.4},{"$f":"I130","v":0},{"$f":"$K130","v":4000},{"$f":"VLOOKUP(B195,$B$6:$F$51,5,FALSE)","v":4000},{"$f":"IF($L$130>$D195,0,$L$130)","v":47446.559999999998},{"$f":"VLOOKUP(C195,C44:K47,9,FALSE)","v":47446.559939257793},{"$f":"P130","v":300},{"$f":"(G195-F195)/K195","v":13.333333333333334},{"$f":"I44","v":300},{"$f":"(H195-0)/M195","v":13.333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S130","v":16.5},{"$f":"VLOOKUP($B195,$B$6:$Q$51,15,FALSE)","v":0.7},{"$f":"IF(Switchgrass!$T$83=TRUE,($M161/2)/($C195/$E$174*$AD195),$M161/($C195/$E$174*$AD195))","v":0.10514285714285716},{"$f":"$M165/($C195/$E$174*$AD195)","v":0.13142857142857145},{"$f":"$M163/($C195/$E$174*$AD195)","v":0.3154285714285715},{"$f":"IF(Switchgrass!$T$83=TRUE,($N161/2)/($C195/$E$174*$AD195),$N161/($C195/$E$174*$AD195))","v":0.10514285714285716},{"$f":"$N165/($C195/$E$174*$AD195)","v":0.13142857142857145},{"$f":"$N163/($C195/$E$174*$AD195)","v":0.3154285714285715},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"1/AE195","v":9.5108695652173889},{"$f":"1/AF195","v":7.6086956521739122},{"$f":"1/AG195","v":3.170289855072463},{"$f":"IF(Switchgrass!J89=0,0,IF(Switchgrass!C89=\"Forage Harvester\",IF(Switchgrass!$T83=TRUE,2*(AE195*(Machinery!D$12*1/Switchgrass!$H$114*$AC130)),AE195*(Machinery!D$12*1/Switchgrass!$H$114*$AC130)),0))","v":0},{"$f":"IF(Miscanthus!J57=0,0,IF(Miscanthus!C57=\"Forage Harvester\",AF195*(Machinery!E$12*1/Miscanthus!H$82*$AD130),0))","v":0},{"$f":"IF('Energy Sorghum'!J43=0,0,IF('Energy Sorghum'!C43=\"Forage Harvester\",AG195*(Machinery!F$12*AE130),0))","v":15.771428571428576},{"$f":"(($D195-$I195)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L195))))+($I195*Inputs!$P$19))/($K195)","v":82.404293646894942},{"$f":"(($E195-$J195)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N195))))+($J195*Inputs!$P$19))/(M195)","v":82.404293657236153},{"$f":"($F$174*$D195)/($G195-$F195)","v":30.547799999999999},{"$f":"($F$174*$D195)/($G195-$F195)","v":30.547799999999999},{"$f":"($F$174*$D195)/($G195-$F195)","v":30.547799999999999},null,null,null,null,null,{"$f":"$AE195*W130/100","v":0.10514285714285716},{"$f":"$AF195*W130/100","v":0.13142857142857145},{"$f":"$AG195*W130/100","v":0.3154285714285715},{"$f":"AC195*W130/100","v":16.5},{"$f":"(AY195+BD195)*W130/100","v":30.547799999999999},{"$f":"(AZ195+BE195)*W130/100","v":30.547799999999999},{"$f":"(BA195+BF195)*W130/100","v":30.547799999999999},{"$f":"($AW$195)*W130/100","v":82.404293646894942},{"$f":"$AH195*W130/100","v":0.10514285714285716},{"$f":"$AI195*W130/100","v":0.13142857142857145},{"$f":"$AJ195*W130/100","v":0.3154285714285715},{"$f":"$AC195*W130/100","v":16.5},{"$f":"(AY195+BD195)*W130/100","v":30.547799999999999},{"$f":"(AZ195+BE195)*W130/100","v":30.547799999999999},{"$f":"(BA195+BF195)*W130/100","v":30.547799999999999},{"$f":"($AX$195)*W130/100","v":82.404293657236153},{"$f":"IF(BR195=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,{"$f":"+BX195","v":13.25},{"$f":"$BJ$195*Inputs!$G$11","v":40.92},30.547799999999999,{"$f":"($BN$195)","v":82.404293646894942},167.12209364689494,167.12209364689494,{"$f":"(BY195+BZ195+CA195+CB195)","v":167.12209364689494},{"$f":"(CC195/AQ195)","v":17.571694417730672},{"$f":"(CD195/AR195)","v":21.964618022163336},{"$f":"(CE195/AS195)","v":52.71508325319202},{"$f":"IFERROR(AVERAGEIF(CI179:CI194,\">0\"),0)","v":5.842788596061455},0,0,20.725196986416769,{"$f":"IFERROR(AVERAGEIF(CM179:CM194,\">0\"),0)","v":16.962252645640916},0,0,{"$f":"IFERROR(AVERAGEIF(CP179:CP194,\">0\"),0)","v":31.902921951219511},{"$f":"SUM(CQ179+CQ181+CQ187+CQ189+CQ183+CQ185+CQ191+CQ193)","v":1.5682376087351264},0,0,{"$f":"SUM(CT179+CT181+CT187+CT189+CT183+CT185+CT191+CT193)","v":0.14518002322880372},1.2695566926468906,0,0,0.12098335269066977,{"$f":"SUM(CY179:CY193)","v":6.0307017543859649},{"$f":"SUM(CZ179:CZ193)","v":0},{"$f":"SUM(DA179:DA193)","v":0},{"$f":"SUM(DB179:DB193)","v":0}]
["Yr. 3+",null,{"$f":"F130","v":375},{"$f":"$H130","v":244382.4},{"$f":"VLOOKUP(C196,C44:D47,2,FALSE)","v":244382.4},{"$f":"I130","v":0},{"$f":"$K130","v":4000},{"$f":"VLOOKUP(B195,$B$6:$F$51,5,FALSE)","v":4000},{"$f":"IF($L$130>$D196,0,$L$130)","v":47446.559999999998},{"$f":"VLOOKUP(C196,C44:K47,9,FALSE)","v":47446.559939257793},{"$f":"P130","v":300},{"$f":"(G196-F196)/K196","v":13.333333333333334},{"$f":"I44","v":300},{"$f":"(H196-0)/M196","v":13.333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$S130","v":16.5},{"$f":"VLOOKUP($B195,$B$6:$Q$51,15,FALSE)","v":0.7},{"$f":"IF(Switchgrass!$T$96=TRUE,($M162/2)/($C196/$E$174*$AD196),$M162/($C196/$E$174*$AD196))","v":0.15771428571428575},{"$f":"$M166/($C196/$E$174*$AD196)","v":0.2628571428571429},null,{"$f":"IF(Switchgrass!$T$96=TRUE,($N162/2)/($C196/$E$174*$AD196),$N162/($C196/$E$174*$AD196))","v":0.15771428571428575},{"$f":"$N166/($C196/$E$174*$AD196)","v":0.2628571428571429},null,"N/A","N/A",null,"N/A","N/A",null,{"$f":"1/AE196","v":6.3405797101449259},{"$f":"1/AF196","v":3.8043478260869561},null,{"$f":"IF(Switchgrass!J102=0,0,IF(Switchgrass!C102=\"Forage Harvester\",IF(Switchgrass!$T$96=TRUE,2*(AE196*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC130)),AE196*(Machinery!D$12*(Switchgrass!$H$114-2)/Switchgrass!$H$114*$AC130)),0))","v":0},{"$f":"IF(Miscanthus!J70=0,0,IF(Miscanthus!C70=\"Forage Harvester\",AF196*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD130),0))","v":0},null,{"$f":"(($D196-$I196)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L196))))+($I196*Inputs!$P$19))/($K196)","v":82.404293646894942},{"$f":"(($E196-$J196)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N196))))+($J196*Inputs!$P$19))/($M196)","v":82.404293657236153},{"$f":"($F$174*$D196)/($G196-$F196)","v":30.547799999999999},{"$f":"($F$174*$D196)/($G196-$F196)","v":30.547799999999999},null,null,null,null,null,null,{"$f":"$AE196*W130/100","v":0.15771428571428575},{"$f":"$AF196*W130/100","v":0.2628571428571429},null,{"$f":"AC196*W130/100","v":16.5},{"$f":"(AY196+BD196)*W130/100","v":30.547799999999999},{"$f":"(AZ196+BE196)*W130/100","v":30.547799999999999},null,{"$f":"($AW$196)*W130/100","v":82.404293646894942},{"$f":"$AH196*W130/100","v":0.15771428571428575},{"$f":"$AI196*W130/100","v":0.2628571428571429},null,{"$f":"$AC196*W130/100","v":16.5},{"$f":"(AY196+BD196)*W130/100","v":30.547799999999999},{"$f":"(AZ196+BE196)*W130/100","v":30.547799999999999},null,{"$f":"($AX$196)*W130/100","v":82.404293657236153},{"$f":"IF(BR196=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":13.25},13.25,null,{"$f":"$BJ$196*Inputs!$G$11","v":40.92},30.547799999999999,{"$f":"($BN$196)","v":82.404293646894942},167.12209364689494,167.12209364689494,null,{"$f":"(CC196/AQ196)","v":26.35754162659601},{"$f":"(CD196/AR196)","v":43.929236044326672},null,null,null,null,null,null,null,null,null,17.946186604723188,0,0,1.7421602787456447,31.583414216100582,0,0,3.1455671699574141]
["Yr. 2","Forage Harvester",{"$f":"IF(E130=2,F131,0)","v":0},{"$f":"IF($E130=2,$H131,0)","v":0},{"$f":"IF(E130=2,VLOOKUP(C197,C44:D47,2,FALSE),0)","v":0},{"$f":"IF($E130=2,I131,0)","v":0},{"$f":"IF($E130=2,$K131,0)","v":0},{"$f":"IF(E130=2,VLOOKUP(B197,$B$6:$F$51,5,FALSE),0)","v":0},{"$f":"IF(E130=2,IF($L$131>$D197,0,$L$131),0)","v":0},{"$f":"IF(E130=2,VLOOKUP(C197,C44:K47,9,FALSE),0)","v":0},{"$f":"IF(E130=2,P131,0)","v":0},{"$f":"IF($E$130=2,+(G197-F197)/K197,0)","v":0},{"$f":"IF(E130=2,I44,0)","v":0},{"$f":"IF($E$130=2,+(H197-0)/M197,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E130=2,$S131,0)","v":0},{"$f":"IF($E130=2,VLOOKUP($B197,$B$6:$Q$51,15,FALSE),0)","v":0},{"$f":"IF(E130=2,IF(Switchgrass!$T$83=TRUE,($M161/2)/($C197/$E$174*$AD197),$M161/($C197/$E$174*$AD197)),0)","v":0},{"$f":"IF(E130=2,$M165/($C197/$E$174*$AD197),0)","v":0},{"$f":"IF(E130=2,$M163/($C197/$E$174*$AD197),0)","v":0},{"$f":"IF(E130=2,IF(Switchgrass!$T$83=TRUE,($N161/2)/($C197/$E$174*$AD197),$N161/($C197/$E$174*$AD197)),0)","v":0},{"$f":"IF(E130=2,$N165/($C197/$E$174*$AD197),0)","v":0},{"$f":"IF(E130=2,$N163/($C197/$E$174*$AD197),0)","v":0},"N/A","N/A","N/A","N/A","N/A","N/A",{"$f":"IF(E130=2,1/AE197,0)","v":0},{"$f":"IF(E130=2,1/AF197,0)","v":0},{"$f":"IF(E130=2,1/AG197,0)","v":0},{"$f":"IF(Switchgrass!J89=0,0,IF(Switchgrass!C89=\"Forage Harvester\",IF($E$130=2,IF(Switchgrass!$T$83=TRUE,2*(AE197*(Machinery!D$12*1/Switchgrass!$H$114*$AC131)),AE197*(Machinery!D$12*1/Switchgrass!$H$114*$AC131)),0),0))","v":0},{"$f":"IF(Miscanthus!J57=0,0,IF(Miscanthus!C57=\"Forage Harvester\",IF($E$130=2,AF197*(Machinery!E$12*1/Miscanthus!H$82*$AD131),0),0))","v":0},{"$f":"IF('Energy Sorghum'!J43=0,0,IF('Energy Sorghum'!C43=\"Forage Harvester\",IF($E130=2,AG197*(Machinery!F$12*AE131),0),0))","v":0},{"$f":"IF($E$130=2,(($D197-$I197)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L197))))+($I197*Inputs!$P$19))/($K197),0)","v":0},{"$f":"IF($E$130=2,(($E197-$J197)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N197))))+($J197*Inputs!$P$19))/($M197),0)","v":0},{"$f":"IF($E$130=2,($F$174*$D197)/($G197-$F197),0)","v":0},{"$f":"IF($E$130=2,($F$174*$D197)/($G197-$F197),0)","v":0},{"$f":"IF($E$130=2,($F$174*$D197)/($G197-$F197),0)","v":0},null,null,null,null,null,{"$f":"$AE197*W131/100","v":0},{"$f":"$AF197*W131/100","v":0},{"$f":"$AG197*W131/100","v":0},{"$f":"AC197*W131/100","v":0},{"$f":"(AY197+BD197)*W131/100","v":0},{"$f":"(AZ197+BE197)*W131/100","v":0},{"$f":"(BA197+BF197)*W131/100","v":0},{"$f":"($AW$197)*W131/100","v":0},{"$f":"$AH197*W131/100","v":0},{"$f":"$AI197*W131/100","v":0},{"$f":"$AJ197*W131/100","v":0},{"$f":"$AC197*W131/100","v":0},{"$f":"(AY197+BD197)*W131/100","v":0},{"$f":"(AZ197+BE197)*W131/100","v":0},{"$f":"(BA197+BF197)*W131/100","v":0},{"$f":"($AX$197)*W131/100","v":0},{"$f":"IF(BR197=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":0},0,{"$f":"+BX197","v":0},{"$f":"$BJ$197*Inputs!$G$11","v":0},0,{"$f":"($BN$197)","v":0},0,0,{"$f":"(BY197+BZ197+CA197+CB197)","v":0},{"$f":"IFERROR(CC197/AQ197,0)","v":0},{"$f":"IFERROR(CD197/AR197,0)","v":0},{"$f":"IFERROR(CE197/AS197,0)","v":0}]
["Yr. 3+",null,{"$f":"IF(E130=2,F131,0)","v":0},{"$f":"IF($E130=2,$H131,0)","v":0},{"$f":"IF(E130=2,VLOOKUP(C198,C44:D47,2,FALSE),0)","v":0},{"$f":"IF($E130=2,I131,0)","v":0},{"$f":"IF($E130=2,$K131,0)","v":0},{"$f":"IF(E130=2,VLOOKUP(B197,$B$6:$F$51,5,FALSE),0)","v":0},{"$f":"IF(E130=2,IF($L$131>$D198,0,$L$131),0)","v":0},{"$f":"IF(E130=2,VLOOKUP(C198,C44:K47,9,FALSE),0)","v":0},{"$f":"IF(E130=2,P131,0)","v":0},{"$f":"IF($E$130=2,+(G198-F198)/K198,0)","v":0},{"$f":"IF(E130=2,I44,0)","v":0},{"$f":"IF($E$130=2,+(H198-0)/M198,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($E130=2,$S131,0)","v":0},{"$f":"IF($E130=2,VLOOKUP($B197,$B$6:$Q$51,15,FALSE),0)","v":0},{"$f":"IF(E130=2,IF(Switchgrass!$T$96=TRUE,($M162/2)/($C198/$E$174*$AD198),$M162/($C198/$E$174*$AD198)),0)","v":0},{"$f":"IF(E130=2,$M166/($C198/$E$174*$AD198),0)","v":0},null,{"$f":"IF(E130=2,IF(Switchgrass!$T$96=TRUE,($N162/2)/($C198/$E$174*$AD198),$N162/($C198/$E$174*$AD198)),0)","v":0},{"$f":"IF(E130=2,$N166/($C198/$E$174*$AD198),0)","v":0},null,"N/A","N/A",null,"N/A","N/A",null,{"$f":"IF(E130=2,1/AE198,0)","v":0},{"$f":"IF(E130=2,1/AF198,0)","v":0},null,{"$f":"IF(Switchgrass!J102=0,0,IF(Switchgrass!C102=\"Forage Harvester\",IF($E$130=2,IF(Switchgrass!$T$96=TRUE,2*(AE198*(Machinery!D$12*1/Switchgrass!$H$114*$AC131)),AE198*(Machinery!D$12*1/Switchgrass!$H$114*$AC131)),0),0))","v":0},{"$f":"IF(Miscanthus!J70=0,0,IF(Miscanthus!C70=\"Forage Harvester\",IF($E$130=2,AF198*(Machinery!E$12*(Miscanthus!H$82-2)/Miscanthus!H$82*$AD131),0),0))","v":0},null,{"$f":"IF($E$130=2,(($D198-$I198)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$L198))))+($I198*Inputs!$P$19))/($K198),0)","v":0},{"$f":"IF($E$130=2,(($E198-$J198)*(Inputs!$P$19/(1-((1+Inputs!$P$19)^(-$N198))))+($J198*Inputs!$P$19))/($M198),0)","v":0},{"$f":"IF($E$130=2,($F$174*$D198)/($G198-$F198),0)","v":0},{"$f":"IF($E$130=2,($F$174*$D198)/($G198-$F198),0)","v":0},null,null,null,null,null,null,{"$f":"$AE198*W131/100","v":0},{"$f":"$AF198*W131/100","v":0},null,{"$f":"AC198*W131/100","v":0},{"$f":"(AY198+BD198)*W131/100","v":0},{"$f":"(AZ198+BE198)*W131/100","v":0},null,{"$f":"($AW$198)*W131/100","v":0},{"$f":"$AH198*W131/100","v":0},{"$f":"$AI198*W131/100","v":0},null,{"$f":"$AC198*W131/100","v":0},{"$f":"(AY198+BD198)*W131/100","v":0},{"$f":"(AZ198+BE198)*W131/100","v":0},null,{"$f":"($AX$198)*W131/100","v":0},{"$f":"IF(BR198=0,0,Inputs!$G$15+(Inputs!$G$31-1)*Inputs!$G$17)","v":0},0,null,{"$f":"$BJ$198*Inputs!$G$11","v":0},0,{"$f":"($BN$198)","v":0},0,0,null,{"$f":"IFERROR(CC198/AQ198,0)*Switchgrass!J102","v":0},{"$f":"IFERROR(CD198/AR198,0)","v":0}]
[]
[null,"Table 10"]
[null,null,"Switchgrass",null,null,"Miscanthus",null,null,"Sorghum",null,null,null,null,null,null,null,null,null,null,"Table 12"]
[null,null,"acres",{"$f":"Machinery!$D12","v":50},null,"acres",{"$f":"Machinery!$E$12","v":50},null,"acres",{"$f":"Machinery!$F$12","v":50},null,null,null,null,"Table 11",null,null,null,null,"Implement",null,null,"Implement Counter",null,null,"Annual Use by crop (hrs)",null,null,"Total \nAcre-Based","Tractor"]
[null,null,"hrs/acre","annual use hours",null,"hrs/acre","annual use hours",null,"hrs/acre","annual use hours","Acre-Based Hours","Standard Use Hours","User Spec Hours",null,"From Budgets, Shows implement IF amount in budget is >0",null,null,null,null,"(S)","(M)","(FS)","(S)","(M)","(FS)","(S)","(M)","(FS)",null,"(S)","(M)","(FS)","(S)","(M)","(FS)","Total"]
[null,"Disk",{"$f":"AF138","v":0.15406162464985995},{"$f":"($D$202*C204*Switchgrass!J18)*(1/Switchgrass!$H$114)","v":0.77030812324929976},null,{"$f":"AF138","v":0.15406162464985995},{"$f":"($G$202*F204*Miscanthus!J20)*(1/Miscanthus!$H$82)","v":0.51353874883286643},null,{"$f":"AF138","v":0.15406162464985995},{"$f":"$J$202*I204*'Energy Sorghum'!J11","v":7.7030812324929974},{"$f":"SUM(D204+G204+J204)","v":8.9869281045751634},{"$f":"I6","v":200},{"$f":"P104","v":200},null,null,"(S)","(M)","(FS)",null,{"$f":"IFERROR(VLOOKUP(B204,$P$206:$P$221,1,FALSE),0)","v":"Disk"},{"$f":"IFERROR(VLOOKUP(B204,$Q$206:$Q$220,1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B204,$R$206:$R$217,1,FALSE),0)","v":"Disk"},{"$f":"IF(T204=B204,1,0)","v":1},{"$f":"IF(U204=B204,1,0)","v":0},{"$f":"IF(V204=B204,1,0)","v":1},{"$f":"W204*D204","v":0.77030812324929976},{"$f":"X204*G204","v":0},{"$f":"Y204*J204","v":7.7030812324929974},{"$f":"SUM(Z204:AB204)","v":8.473389355742297},{"$f":"IF(T204=B204,O138,0)","v":"JD 6130D"},{"$f":"IF(U204=B204,O138,0)","v":0},{"$f":"IF(V204=B204,O138,0)","v":"JD 6130D"},{"$f":"IFERROR(VLOOKUP(AD204,$X$247:$AJ$250,10,FALSE)*(Z204/VLOOKUP(AD204,$X$247:$AJ$250,3,FALSE)),0)","v":12.547585860201542},{"$f":"IFERROR(VLOOKUP(AE204,$X$247:$AJ$250,11,FALSE)*(AA204/VLOOKUP(AE204,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF204,$X$247:$AJ$250,12,FALSE)*(AB204/VLOOKUP(AF204,$X$247:$AJ$250,5,FALSE)),0)","v":125.47585860201542},{"$f":"SUM(AG204:AI204)","v":138.02344446221696}]
[null,"Disk",{"$f":"AF139","v":8.9869281045751634E-2},{"$f":"($D$202*C205*Switchgrass!J18)*(1/Switchgrass!$H$114)","v":0.44934640522875818},null,{"$f":"AF139","v":8.9869281045751634E-2},{"$f":"($G$202*F205*Miscanthus!J20)*(1/Miscanthus!$H$82)","v":0.29956427015250542},null,{"$f":"AF139","v":8.9869281045751634E-2},{"$f":"$J$202*I205*'Energy Sorghum'!J11","v":4.4934640522875817},{"$f":"J205+G205+D205","v":5.242374727668845},{"$f":"I6","v":200},200,null,null,"Implement","Implement","Implement",null,{"$f":"IF(E104=2,T204,0)","v":"Disk"},{"$f":"IF(E104=2,U204,0)","v":0},{"$f":"IF(E104=2,V204,0)","v":"Disk"},{"$f":"IF(T205=B205,1,0)","v":1},{"$f":"IF(U205=B205,1,0)","v":0},{"$f":"IF(V205=B205,1,0)","v":1},{"$f":"W205*D205","v":0.44934640522875818},{"$f":"X205*G205","v":0},{"$f":"Y205*J205","v":4.4934640522875817},4.9428104575163401,{"$f":"IF(T205=B205,O139,0)","v":"JD 6190R"},{"$f":"IF(U205=B205,O139,0)","v":0},{"$f":"IF(V205=B205,O139,0)","v":"JD 6190R"},{"$f":"IFERROR(VLOOKUP(AD205,$X$247:$AJ$250,10,FALSE)*(Z205/VLOOKUP(AD205,$X$247:$AJ$250,3,FALSE)),0)","v":7.749201614717534},{"$f":"IFERROR(VLOOKUP(AE205,$X$247:$AJ$250,11,FALSE)*(AA205/VLOOKUP(AE205,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF205,$X$247:$AJ$250,12,FALSE)*(AB205/VLOOKUP(AF205,$X$247:$AJ$250,5,FALSE)),0)","v":77.492016147175349},85.241217761892884]
[null,"Planter",{"$f":"AF140","v":0.19642857142857142},{"$f":"($D$202*C206*Switchgrass!J26)*(1/Switchgrass!$H$114)","v":0.98214285714285721},null,null,null,null,null,null,{"$f":"SUM(D206+G206+J206)","v":0.98214285714285721},{"$f":"I19","v":150},150,null,null,{"$f":"IF(AND(Switchgrass!$J11>0,Switchgrass!$T$5=\"Cropland\"),Switchgrass!C11,IF(AND(Switchgrass!$J46>0,Switchgrass!$T$5=\"Pasture\"),Switchgrass!C46,\" \"))","v":"Chisel Plow"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C12,\" \")","v":"Chisel Plow"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C11,\" \")","v":"Disk"},null,{"$f":"IFERROR(VLOOKUP(B206,$P$206:$P$221,1,FALSE),0)","v":"Planter"},null,null,{"$f":"IF(T206=B206,1,0)","v":1},null,null,{"$f":"W206*D206","v":0.98214285714285721},null,null,0.98214285714285721,{"$f":"IF(T206=B206,O140,0)","v":"JD 6130D"},null,null,{"$f":"IFERROR(VLOOKUP(AD206,$X$247:$AJ$250,10,FALSE)*(Z206/VLOOKUP(AD206,$X$247:$AJ$250,3,FALSE)),0)","v":15.998171971756966},null,null,15.998171971756966]
[null,"Planter",{"$f":"AF141","v":0.19642857142857142},{"$f":"($D$202*C207*Switchgrass!J26)*(1/Switchgrass!$H$114)","v":0.98214285714285721},null,null,null,null,null,null,{"$f":"J207+G207+D207","v":0.98214285714285721},{"$f":"I19","v":150},150,null,null,{"$f":"IF(AND(Switchgrass!$J14>0,Switchgrass!$T$5=\"Cropland\"),Switchgrass!C14,IF(AND(Switchgrass!$J49>0,Switchgrass!$T$5=\"Pasture\"),Switchgrass!C49,\" \"))","v":"Fertilizer Application"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C15,\" \")","v":"Fertilizer Application"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C12,\" \")","v":"Chisel Plow"},null,{"$f":"IF(E106=2,T206,0)","v":"Planter"},null,null,{"$f":"IF(T207=B207,1,0)","v":1},null,null,{"$f":"W207*D207","v":0.98214285714285721},null,null,0.98214285714285721,{"$f":"IF(T207=B207,O141,0)","v":"JD 6130D"},null,null,{"$f":"IFERROR(VLOOKUP(AD207,$X$247:$AJ$250,10,FALSE)*(Z207/VLOOKUP(AD207,$X$247:$AJ$250,3,FALSE)),0)","v":15.998171971756966},null,null,15.998171971756966]
[null,"Veggie Planter",null,null,null,{"$f":"AF142","v":0.68749999999999989},{"$f":"($G$202*F208*Miscanthus!J28)*(1/Miscanthus!$H$82)","v":2.2916666666666661},null,null,null,{"$f":"SUM(D208+G208+J208)","v":2.2916666666666661},{"$f":"I33","v":150},150,null,null,{"$f":"IF(AND(Switchgrass!$J18>0,Switchgrass!$T$5=\"Cropland\"),Switchgrass!C18,IF(AND(Switchgrass!$J53>0,Switchgrass!$T$5=\"Pasture\"),Switchgrass!C53,\" \"))","v":"Disk"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C27,\" \")","v":"Cultipacker"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C15,\" \")","v":"Fertilizer Application"},null,null,{"$f":"IFERROR(VLOOKUP(B208,$Q$206:$Q$220,1,FALSE),0)","v":"Veggie Planter"},null,null,{"$f":"IF(U208=B208,1,0)","v":1},null,null,{"$f":"X208*G208","v":2.2916666666666661},null,2.2916666666666661,null,{"$f":"IF(U208=B208,O140,0)","v":"JD 6130D"},null,null,{"$f":"IFERROR(VLOOKUP(AE208,$X$247:$AJ$250,11,FALSE)*(AA208/VLOOKUP(AE208,$X$247:$AJ$250,4,FALSE)),0)","v":37.329067934099577},null,37.329067934099577]
[null,"Veggie Planter",null,null,null,{"$f":"AF143","v":0.3683035714285714},{"$f":"($G$202*F209*Miscanthus!J28)*(1/Miscanthus!$H$82)","v":1.2276785714285712},null,null,null,{"$f":"J209+G209+D209","v":1.2276785714285712},{"$f":"I33","v":150},150,null,null,{"$f":"IF(AND(Switchgrass!$J25>0,Switchgrass!$T$5=\"Cropland\"),Switchgrass!C25,IF(AND(Switchgrass!$J60>0,Switchgrass!$T$5=\"Pasture\"),Switchgrass!C60,\" \"))","v":"Cultipacker"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C28,\" \")","v":"Veggie Planter"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C20,\" \")","v":"Field Cultivator"},null,null,{"$f":"IF(E108=2,U208,0)","v":"Veggie Planter"},null,null,{"$f":"IF(U209=B209,1,0)","v":1},null,null,{"$f":"X209*G209","v":1.2276785714285712},null,1.2276785714285712,null,{"$f":"IF(U209=B209,O141,0)","v":"JD 6130D"},null,null,{"$f":"IFERROR(VLOOKUP(AE209,$X$247:$AJ$250,11,FALSE)*(AA209/VLOOKUP(AE209,$X$247:$AJ$250,4,FALSE)),0)","v":19.997714964696204},null,19.997714964696204]
[null,"Cultipacker",{"$f":"AF144","v":0.12443438914027151},{"$f":"($D$202*C210*Switchgrass!J25)*(1/Switchgrass!$H$114)","v":0.62217194570135759},null,{"$f":"AF144","v":0.12443438914027151},{"$f":"($G$202*F210*Miscanthus!J27)*(1/Miscanthus!$H$82)","v":0.41478129713423839},null,null,null,{"$f":"SUM(D210+G210+J210)","v":1.0369532428355961},{"$f":"I9","v":300},300,null,null,{"$f":"IF(AND(Switchgrass!$J26>0,Switchgrass!$T$5=\"Cropland\"),Switchgrass!C26,IF(AND(Switchgrass!$J61>0,Switchgrass!$T$5=\"Pasture\"),\" \",\" \"))","v":"Planter"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C46,\" \")","v":"Fertilizer Application"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C21,\" \")","v":"Disk Bedder"},null,{"$f":"IFERROR(VLOOKUP(B210,$P$206:$P$221,1,FALSE),0)","v":"Cultipacker"},{"$f":"IFERROR(VLOOKUP(B210,$Q$206:$Q$220,1,FALSE),0)","v":"Cultipacker"},null,{"$f":"IF(T210=B210,1,0)","v":1},{"$f":"IF(U210=B210,1,0)","v":1},null,{"$f":"W210*D210","v":0.62217194570135759},{"$f":"X210*G210","v":0.41478129713423839},null,1.0369532428355961,{"$f":"IF(T210=B210,O148,0)","v":"JD 6190R"},{"$f":"IF(U210=B210,O148,0)","v":"JD 6190R"},null,{"$f":"IFERROR(VLOOKUP(AD210,$X$247:$AJ$250,10,FALSE)*(Z210/VLOOKUP(AD210,$X$247:$AJ$250,3,FALSE)),0)","v":10.72966377422428},{"$f":"IFERROR(VLOOKUP(AE210,$X$247:$AJ$250,11,FALSE)*(AA210/VLOOKUP(AE210,$X$247:$AJ$250,4,FALSE)),0)","v":7.1531091828161877},null,17.882772957040466]
[null,"Cultipacker",{"$f":"AF145","v":7.4660633484162894E-2},{"$f":"($D$202*C211*Switchgrass!J25)*(1/Switchgrass!$H$114)","v":0.37330316742081449},null,{"$f":"AF145","v":7.4660633484162894E-2},{"$f":"($G$202*F211*Miscanthus!J27)*(1/Miscanthus!$H$82)","v":0.24886877828054299},null,null,null,{"$f":"J211+G211+D211","v":0.62217194570135748},{"$f":"+I9","v":300},300,null,null,{"$f":"IF(Switchgrass!$J78>0,Switchgrass!C78,\" \")","v":"Fertilizer Application"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C52,\" \")","v":"Mower"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C22,\" \")","v":"Row Conditioner"},null,{"$f":"IF(E110=2,T210,0)","v":"Cultipacker"},{"$f":"IF(E110=2,U210,0)","v":"Cultipacker"},null,{"$f":"IF(T211=B211,1,0)","v":1},{"$f":"IF(U211=B211,1,0)","v":1},null,{"$f":"W211*D211","v":0.37330316742081449},{"$f":"X211*G211","v":0.24886877828054299},null,0.62217194570135748,{"$f":"IF(T211=B211,O149,0)","v":"JD 6130D"},{"$f":"IF(U211=B211,O149,0)","v":"JD 6130D"},null,{"$f":"IFERROR(VLOOKUP(AD211,$X$247:$AJ$250,10,FALSE)*(Z211/VLOOKUP(AD211,$X$247:$AJ$250,3,FALSE)),0)","v":6.0807531476361314},{"$f":"IFERROR(VLOOKUP(AE211,$X$247:$AJ$250,11,FALSE)*(AA211/VLOOKUP(AE211,$X$247:$AJ$250,4,FALSE)),0)","v":4.0538354317574212},null,10.134588579393553]
[null,"Field Cultivator",null,null,null,null,null,null,{"$f":"AF146","v":0.11554621848739496},{"$f":"$J$202*I212*'Energy Sorghum'!J20","v":5.7773109243697478},{"$f":"SUM(D212+G212+J212)","v":5.7773109243697478},{"$f":"I23","v":100},100,null,null,{"$f":"IF(Switchgrass!$J84>0,Switchgrass!C84,\" \")","v":"Mower"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C53,\" \")","v":"Hay Rake"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C23,\" \")","v":"Row Planter"},null,null,null,{"$f":"IFERROR(VLOOKUP(B212,$R$206:$R$217,1,FALSE),0)","v":"Field Cultivator"},null,null,{"$f":"IF(V212=B212,1,0)","v":1},null,null,{"$f":"Y212*J212","v":5.7773109243697478},5.7773109243697478,null,null,{"$f":"IF(V212=B212,O146,0)","v":"JD 6150M"},null,null,{"$f":"IFERROR(VLOOKUP(AF212,$X$247:$AJ$250,12,FALSE)*(AB212/VLOOKUP(AF212,$X$247:$AJ$250,5,FALSE)),0)","v":155.55689853145586},155.55689853145586]
[null,"Field Cultivator",null,null,null,null,null,null,5.7773109243697482E-2,{"$f":"$J$202*I213*'Energy Sorghum'!J20","v":2.8886554621848739},{"$f":"J213+G213+D213","v":2.8886554621848739},{"$f":"I23","v":100},100,null,null,{"$f":"IF(Switchgrass!$J85>0,Switchgrass!C85,\" \")","v":" "},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C54,\" \")","v":"Baler"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C31,\" \")","v":"Fertilizer Application"},null,null,null,{"$f":"IF(E112=2,V212,0)","v":"Field Cultivator"},null,null,1,null,null,2.8886554621848739,2.8886554621848739,null,null,{"$f":"IF(V213=B213,O147,0)","v":"JD 6190R"},null,null,49.816296094612717,49.816296094612717]
[null,"Chisel Plow",{"$f":"AF148","v":0.19411764705882353},{"$f":"IF(Switchgrass!C11=\"Chisel Plow\",($D$202*C214*Switchgrass!J11)*(1/Switchgrass!$H$114),0)","v":0.97058823529411775},null,{"$f":"AF148","v":0.19411764705882353},{"$f":"IF(Miscanthus!C12=\"Chisel Plow\",($G$202*F214*Miscanthus!J12)*(1/Miscanthus!$H$82),0)","v":0.6470588235294118},null,0.19411764705882353,{"$f":"$J$202*I214*'Energy Sorghum'!J12","v":9.7058823529411775},{"$f":"SUM(D214+G214+J214)","v":11.323529411764707},{"$f":"I20","v":150},150,null,null,{"$f":"IF(Switchgrass!$J86>0,Switchgrass!C86,\" \")","v":"Baler"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C56,\" \")","v":"Bale Hauler"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C39,\" \")","v":"Mower"},null,{"$f":"IFERROR(VLOOKUP(B214,$P$206:$P$221,1,FALSE),0)","v":"Chisel Plow"},{"$f":"IFERROR(VLOOKUP(B214,$Q$206:$Q$220,1,FALSE),0)","v":"Chisel Plow"},{"$f":"IFERROR(VLOOKUP(B214,$R$206:$R$217,1,FALSE),0)","v":"Chisel Plow"},{"$f":"IF(T214=B214,1,0)","v":1},{"$f":"IF(U214=B214,1,0)","v":1},1,{"$f":"W214*D214","v":0.97058823529411775},{"$f":"X214*G214","v":0.6470588235294118},9.7058823529411775,11.323529411764707,{"$f":"IF(T214=B214,O148,0)","v":"JD 6190R"},{"$f":"IF(U214=B214,O148,0)","v":"JD 6190R"},{"$f":"IF(V214=B214,O150,0)","v":"JD 6130D"},{"$f":"IFERROR(VLOOKUP(AD214,$X$247:$AJ$250,10,FALSE)*(Z214/VLOOKUP(AD214,$X$247:$AJ$250,3,FALSE)),0)","v":16.738275487789874},{"$f":"IFERROR(VLOOKUP(AE214,$X$247:$AJ$250,11,FALSE)*(AA214/VLOOKUP(AE214,$X$247:$AJ$250,4,FALSE)),0)","v":11.158850325193251},158.09958183853945,185.99670765152257]
[null,"Chisel Plow",{"$f":"AF149","v":0.12132352941176471},{"$f":"IF(Switchgrass!C11=\"Chisel Plow\",($D$202*C215*Switchgrass!J11)*(1/Switchgrass!$H$114),0)","v":0.60661764705882359},null,{"$f":"AF149","v":0.12132352941176471},{"$f":"IF(Miscanthus!C12=\"Chisel Plow\",($G$202*F215*Miscanthus!J12)*(1/Miscanthus!$H$82),0)","v":0.40441176470588236},null,0.12132352941176471,{"$f":"$J$202*I215*'Energy Sorghum'!J12","v":6.0661764705882355},{"$f":"J215+G215+D215","v":7.0772058823529411},{"$f":"+I20","v":150},150,null,null,{"$f":"IF(Switchgrass!$J88>0,Switchgrass!C88,\" \")","v":"Bale Hauler"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C57,\" \")","v":"Forage Harvester"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C40,\" \")","v":"Baler"},null,{"$f":"IF(E114=2,T214,0)","v":"Chisel Plow"},{"$f":"IF(E114=2,U214,0)","v":"Chisel Plow"},{"$f":"IF(E114=2,V214,0)","v":"Chisel Plow"},{"$f":"IF(T215=B215,1,0)","v":1},{"$f":"IF(U215=B215,1,0)","v":1},1,{"$f":"W215*D215","v":0.60661764705882359},{"$f":"X215*G215","v":0.40441176470588236},6.0661764705882355,7.077205882352942,{"$f":"IF(T215=B215,O149,0)","v":"JD 6130D"},{"$f":"IF(U215=B215,O149,0)","v":"JD 6130D"},"JD 6190R",{"$f":"IFERROR(VLOOKUP(AD215,$X$247:$AJ$250,10,FALSE)*(Z215/VLOOKUP(AD215,$X$247:$AJ$250,3,FALSE)),0)","v":9.8812238649087156},{"$f":"IFERROR(VLOOKUP(AE215,$X$247:$AJ$250,11,FALSE)*(AA215/VLOOKUP(AE215,$X$247:$AJ$250,4,FALSE)),0)","v":6.5874825766058098},104.61422179868671,121.08292824020124]
[null,"Row Conditioner",null,null,null,null,null,null,0.17628205128205129,{"$f":"$J$202*I216*'Energy Sorghum'!J22","v":8.8141025641025639},{"$f":"SUM(D216+G216+J216)","v":8.8141025641025639},{"$f":"I28","v":100},100,null,null,{"$f":"IF(Switchgrass!$J89>0,Switchgrass!C89,\" \")","v":" "},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C65,\" \")","v":"Mower"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C42,\" \")","v":"Bale Hauler"},null,null,null,{"$f":"IFERROR(VLOOKUP(B216,$R$206:$R$217,1,FALSE),0)","v":"Row Conditioner"},null,null,1,null,null,8.8141025641025639,8.8141025641025639,null,null,"JD 6150M",null,null,237.32398622106729,237.32398622106729]
[null,"Row Conditioner",null,null,null,null,null,null,0.10912698412698414,{"$f":"$J$202*I217*'Energy Sorghum'!J22","v":5.4563492063492074},{"$f":"J217+G217+D217","v":5.4563492063492074},{"$f":"I28","v":100},100,null,null,{"$f":"IF(Switchgrass!$J97>0,Switchgrass!C97,\" \")","v":"Mower"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C66,\" \")","v":"Hay Rake"},{"$f":"IF('Energy Sorghum'!$J$11>0,'Energy Sorghum'!C43,\" \")","v":"Forage Harvester"},null,null,null,{"$f":"IF(E116=2,V216,0)","v":"Row Conditioner"},null,null,1,null,null,5.4563492063492074,5.4563492063492074,null,null,"JD 6190R",null,null,94.097448178712938,94.097448178712938]
[null,"Disk Bedder",null,null,null,null,null,null,0.14763779527559054,{"$f":"$J$202*I218*'Energy Sorghum'!J21","v":7.3818897637795269},{"$f":"SUM(D218+G218+J218)","v":7.3818897637795269},{"$f":"I25","v":160},160,null,null,{"$f":"IF(Switchgrass!$J98>0,Switchgrass!C98,\" \")","v":" "},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C67,\" \")","v":"Baler"},null,null,null,null,{"$f":"IFERROR(VLOOKUP(B218,$R$206:$R$217,1,FALSE),0)","v":"Disk Bedder"},null,null,1,null,null,7.3818897637795269,7.3818897637795269,null,null,"JD 5075E",null,null,48.485263780726619,48.485263780726619]
[null,"Disk Bedder",null,null,null,null,null,null,0.12499999999999997,{"$f":"$J$202*I219*'Energy Sorghum'!J21","v":6.2499999999999982},{"$f":"J219+G219+D219","v":6.2499999999999982},{"$f":"+I25","v":160},160,null,null,{"$f":"IF(Switchgrass!$J99>0,Switchgrass!C99,\" \")","v":"Baler"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C69,\" \")","v":"Bale Hauler"},null,null,null,null,{"$f":"IF(E118=2,V218,0)","v":"Disk Bedder"},null,null,1,null,null,6.2499999999999982,6.2499999999999982,null,null,"JD 6190R",null,null,107.78434973198021,107.78434973198021]
[null,"Para-Till",{"$f":"AF154","v":0.40441176470588236},{"$f":"IF(Switchgrass!C11=\"Para-Till\",($D$202*C220*Switchgrass!J11)*(1/Switchgrass!$H$114),0)","v":0},null,{"$f":"AF154","v":0.40441176470588236},{"$f":"IF(Miscanthus!C12=\"Para-Till\",($G$202*F220*Miscanthus!J12)*(1/Miscanthus!$H$82),0)","v":0},null,null,null,{"$f":"SUM(D220+G220+J220)","v":0},{"$f":"I31","v":100},100,null,null,{"$f":"IF(Switchgrass!$J101>0,Switchgrass!C101,\" \")","v":"Bale Hauler"},{"$f":"IF(Miscanthus!$J$12>0,Miscanthus!C70,\" \")","v":"Forage Harvester"},null,null,{"$f":"IFERROR(VLOOKUP(B220,$P$206:$P$221,1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B220,$Q$206:$Q$220,1,FALSE),0)","v":0},null,{"$f":"IF(T220=B220,1,0)","v":0},{"$f":"IF(U220=B220,1,0)","v":0},null,{"$f":"W220*D220","v":0},{"$f":"X220*G220","v":0},null,0,{"$f":"IF(T220=B220,O154,0)","v":0},{"$f":"IF(U220=B220,O154,0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AD220,$X$247:$AJ$250,10,FALSE)*(Z220/VLOOKUP(AD220,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE220,$X$247:$AJ$250,11,FALSE)*(AA220/VLOOKUP(AE220,$X$247:$AJ$250,4,FALSE)),0)","v":0},null,0]
[null,"Para-Till",{"$f":"AF155","v":0.32352941176470584},{"$f":"IF(Switchgrass!C11=\"Para-Till\",($D$202*C221*Switchgrass!J11)*(1/Switchgrass!$H$114),0)","v":0},null,{"$f":"AF155","v":0.32352941176470584},{"$f":"IF(Miscanthus!C12=\"Para-Till\",($G$202*F221*Miscanthus!J12)*(1/Miscanthus!$H$82),0)","v":0},null,null,null,{"$f":"J221+G221+D221","v":0},{"$f":"I31","v":100},100,null,null,{"$f":"IF(Switchgrass!$J102>0,Switchgrass!C102,\" \")","v":" "},null,null,null,{"$f":"IF(E120=2,T220,0)","v":0},{"$f":"IF(E120=2,U220,0)","v":0},null,{"$f":"IF(T221=B221,1,0)","v":0},{"$f":"IF(U221=B221,1,0)","v":0},null,{"$f":"W221*D221","v":0},{"$f":"X221*G221","v":0},null,0,{"$f":"IF(T221=B221,O155,0)","v":0},{"$f":"IF(U221=B221,O155,0)","v":0},null,{"$f":"IFERROR(VLOOKUP(AD221,$X$247:$AJ$250,10,FALSE)*(Z221/VLOOKUP(AD221,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE221,$X$247:$AJ$250,11,FALSE)*(AA221/VLOOKUP(AE221,$X$247:$AJ$250,4,FALSE)),0)","v":0},null,0]
[null,"Row Planter",null,null,null,null,null,null,{"$f":"AF156","v":0.23076923076923073},{"$f":"$J$202*I222*'Energy Sorghum'!J23","v":11.538461538461537},{"$f":"SUM(D222+G222+J222)","v":11.538461538461537},{"$f":"I41","v":150},150,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B222,$R$206:$R$217,1,FALSE),0)","v":"Row Planter"},null,null,1,null,null,{"$f":"Y222*J222","v":11.538461538461537},{"$f":"AB222","v":11.538461538461537},null,null,{"$f":"IF(V222=B222,O156,0)","v":"JD 6130D"},null,null,{"$f":"IFERROR(VLOOKUP(AF222,$X$247:$AJ$250,12,FALSE)*(AB222/VLOOKUP(AF222,$X$247:$AJ$250,5,FALSE)),0)","v":187.95055183602585},187.95055183602585]
[null,"Row Planter",null,null,null,null,null,null,{"$f":"AF157","v":0.1538461538461538},{"$f":"$J$202*I223*'Energy Sorghum'!J23","v":7.6923076923076898},{"$f":"J223+G223+D223","v":7.6923076923076898},{"$f":"I41","v":150},150,null,null,null,null,null,null,null,null,{"$f":"IF(E122=2,V222,0)","v":"Row Planter"},null,null,1,null,null,{"$f":"Y223*J223","v":7.6923076923076898},{"$f":"AB223","v":7.6923076923076898},null,null,{"$f":"IF(V223=B223,O157,0)","v":"JD 6150M"},null,null,{"$f":"IFERROR(VLOOKUP(AF223,$X$247:$AJ$250,12,FALSE)*(AB223/VLOOKUP(AF223,$X$247:$AJ$250,5,FALSE)),0)","v":207.11911524747683},207.11911524747683]
[null,"Fertilizer Application",{"$f":"AF158","v":4.2091836734693883E-2},{"$f":"($D$202*C224)*(1/Switchgrass!$H$114)","v":0.21045918367346941},null,{"$f":"AF158","v":4.2091836734693883E-2},{"$f":"($G$202*F224)*(1/Miscanthus!$H$82)","v":0.14030612244897961},null,{"$f":"AF158","v":4.2091836734693883E-2},{"$f":"$J$202*I224","v":2.1045918367346941},{"$f":"SUM(D224+G224+J224)","v":2.4553571428571432},{"$f":"I51","v":800},{"$f":"P134","v":800},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B224,$P$206:$P$221,1,FALSE),0)","v":"Fertilizer Application"},{"$f":"IFERROR(VLOOKUP(B224,$Q$206:$Q$220,1,FALSE),0)","v":"Fertilizer Application"},{"$f":"IFERROR(VLOOKUP(B224,$R$206:$R$217,1,FALSE),0)","v":"Fertilizer Application"},1,1,1,{"$f":"W224*D224","v":0.21045918367346941},{"$f":"X224*G224","v":0.14030612244897961},{"$f":"Y224*J224","v":2.1045918367346941},{"$f":"SUM(Z224:AB224)","v":2.4553571428571432},{"$f":"IF(T224=B224,O158,0)","v":"JD 5075E"},{"$f":"IF(U224=B224,O158,0)","v":"JD 5075E"},{"$f":"IF(V224=B224,O158,0)","v":"JD 5075E"},{"$f":"IFERROR(VLOOKUP(AD224,$X$247:$AJ$250,10,FALSE)*(Z224/VLOOKUP(AD224,$X$247:$AJ$250,3,FALSE)),0)","v":1.3823247653403083},{"$f":"IFERROR(VLOOKUP(AE224,$X$247:$AJ$250,11,FALSE)*(AA224/VLOOKUP(AE224,$X$247:$AJ$250,4,FALSE)),0)","v":0.92154984356020564},{"$f":"IFERROR(VLOOKUP(AF224,$X$247:$AJ$250,12,FALSE)*(AB224/VLOOKUP(AF224,$X$247:$AJ$250,5,FALSE)),0)","v":13.823247653403081},16.127122262303594]
[null,"Mower",{"$f":"Implements!AE179","v":0.12168141592920353},{"$f":"C225*$D$202*Switchgrass!J84","v":6.0840707964601766},{"$f":"D225*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D226","v":6.1639626352015737},{"$f":"Implements!AF179","v":0.12971698113207544},{"$f":"F225*$G$202*Miscanthus!J52","v":6.4858490566037723},{"$f":"G225*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G226","v":8.8244087164496428},{"$f":"Implements!AG179","v":0.2412280701754386},{"$f":"I225*$J$202*'Energy Sorghum'!J39","v":12.06140350877193},{"$f":"SUM(E225+H225+J225)","v":27.049774860423149},{"$f":"I36","v":200},{"$f":"P124","v":200},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B225,$P$206:$P$221,1,FALSE),0)","v":"Mower"},{"$f":"IFERROR(VLOOKUP(B225,$Q$206:$Q$220,1,FALSE),0)","v":"Mower"},{"$f":"IFERROR(VLOOKUP(B225,$R$206:$R$217,1,FALSE),0)","v":"Mower"},{"$f":"IF(B179=\"SP Mower Conditioner  — 235 hp\",0,IF(T225=B225,1,0))","v":1},{"$f":"IF(B179=\"SP Mower Conditioner  — 235 hp\",0,IF(U225=B225,1,0))","v":1},{"$f":"IF(B179=\"SP Mower Conditioner  — 235 hp\",0,IF(V225=B225,1,0))","v":1},{"$f":"W225*D225","v":6.0840707964601766},{"$f":"X225*G225","v":6.4858490566037723},{"$f":"Y225*J225","v":12.06140350877193},{"$f":"SUM(Z225:AB225)","v":24.631323361835879},{"$f":"IF(T225=B225,O179,0)","v":"JD 5075E"},{"$f":"IF(U225=B225,O179,0)","v":"JD 5075E"},{"$f":"IF(V225=B225,O179,0)","v":"JD 5075E"},{"$f":"IFERROR(VLOOKUP(AD225,$X$247:$AJ$250,10,FALSE)*(Z225/VLOOKUP(AD225,$X$247:$AJ$250,3,FALSE)),0)","v":39.961010915442529},{"$f":"IFERROR(VLOOKUP(AE225,$X$247:$AJ$250,11,FALSE)*(AA225/VLOOKUP(AE225,$X$247:$AJ$250,4,FALSE)),0)","v":42.599945598537786},{"$f":"IFERROR(VLOOKUP(AF225,$X$247:$AJ$250,12,FALSE)*(AB225/VLOOKUP(AF225,$X$247:$AJ$250,5,FALSE)),0)","v":79.220951463947472},161.7819079779278]
[null,null,{"$f":"Implements!AE180","v":0.1388888888888889},{"$f":"C226*$D$202*Switchgrass!J97","v":6.9444444444444446},null,{"$f":"Implements!AF180","v":0.19366197183098591},{"$f":"F226*$G$202*Miscanthus!J65","v":9.683098591549296}]
[null,"Mower",{"$f":"Implements!AE181","v":8.4240980258679377E-2},{"$f":"C227*$D$202*Switchgrass!J84","v":4.2120490129339689},{"$f":"D227*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D228","v":4.2673587474472434},{"$f":"Implements!AF181","v":8.9804063860667624E-2},{"$f":"F227*$G$202*Miscanthus!J52","v":4.4902031930333814},{"$f":"G227*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G228","v":6.109206034465136},{"$f":"Implements!AG181","v":0.16700404858299595},{"$f":"I227*$J$202*'Energy Sorghum'!J39","v":8.3502024291497978},{"$f":"E227+H227+J227","v":18.726767211062175},{"$f":"I36","v":200},{"$f":"P125","v":600},null,null,null,null,null,null,{"$f":"IF(E122=2,T225,0)","v":"Mower"},{"$f":"IF(E122=2,U225,0)","v":"Mower"},{"$f":"IF(E122=2,V225,0)","v":"Mower"},{"$f":"IF(B181=\"SP Mower Conditioner  — 235 hp\",0,IF(T227=B227,1,0))","v":0},{"$f":"IF(B181=\"SP Mower Conditioner  — 235 hp\",0,IF(U227=B227,1,0))","v":0},{"$f":"IF(B181=\"SP Mower Conditioner  — 235 hp\",0,IF(V227=B227,1,0))","v":0},{"$f":"W227*D227","v":0},{"$f":"X227*G227","v":0},{"$f":"Y227*J227","v":0},{"$f":"SUM(Z227:AB227)","v":0},{"$f":"IF(T227=B227,O181,0)","v":"N/A"},{"$f":"IF(U227=B227,O181,0)","v":"N/A"},{"$f":"IF(V227=B227,O181,0)","v":"N/A"},{"$f":"IFERROR(VLOOKUP(AD227,$X$247:$AJ$250,10,FALSE)*(Z227/VLOOKUP(AD227,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE227,$X$247:$AJ$250,11,FALSE)*(AA227/VLOOKUP(AE227,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF227,$X$247:$AJ$250,12,FALSE)*(AB227/VLOOKUP(AF227,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG227:AI227)","v":0}]
[null,null,{"$f":"Implements!AE182","v":9.6153846153846145E-2},{"$f":"C228*$D$202*Switchgrass!J97","v":4.8076923076923075},null,{"$f":"Implements!AF182","v":0.13407367280606716},{"$f":"F228*$G$202*Miscanthus!J65","v":6.7036836403033577}]
[null,"Hay Rake",{"$f":"Implements!AE183","v":0.10110294117647059},{"$f":"C229*$D$202*Switchgrass!J85","v":0},{"$f":"D229*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D230","v":0},{"$f":"Implements!AF183","v":0.10110294117647059},{"$f":"F229*$G$202*Miscanthus!J53","v":0},{"$f":"G229*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G230","v":0},null,null,{"$f":"SUM(E229+H229)","v":0},{"$f":"I17","v":200},{"$f":"P126","v":200},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B229,$P$206:$P$221,1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B229,$Q$206:$Q$220,1,FALSE),0)","v":"Hay Rake"},{"$f":"IFERROR(VLOOKUP(B229,$R$206:$R$217,1,FALSE),0)","v":0},{"$f":"IF(T229=B229,1,0)","v":0},{"$f":"IF(U229=B229,1,0)","v":1},{"$f":"IF(V229=B229,1,0)","v":0},{"$f":"W229*D229","v":0},{"$f":"X229*G229","v":0},{"$f":"Y229*J229","v":0},{"$f":"SUM(Z229:AB229)","v":0},{"$f":"IF(T229=B229,O183,0)","v":0},{"$f":"IF(U229=B229,O183,0)","v":"JD 5075E"},{"$f":"IF(V229=B229,O183,0)","v":0},{"$f":"IFERROR(VLOOKUP(AD229,$X$247:$AJ$250,10,FALSE)*(Z229/VLOOKUP(AD229,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE229,$X$247:$AJ$250,11,FALSE)*(AA229/VLOOKUP(AE229,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF229,$X$247:$AJ$250,12,FALSE)*(AB229/VLOOKUP(AF229,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG229:AI229)","v":0}]
[null,null,{"$f":"Implements!AE184","v":0.10110294117647059},{"$f":"C230*$D$202*Switchgrass!J98","v":0},null,{"$f":"Implements!AF184","v":0.10110294117647059},{"$f":"F230*$G$202*Miscanthus!J66","v":0}]
[null,"Hay Rake",{"$f":"Implements!AE185","v":0},{"$f":"C231*$D$202*Switchgrass!J84","v":0},{"$f":"D231*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D232","v":0},{"$f":"Implements!AF185","v":0},{"$f":"F231*$G$202*Miscanthus!J53","v":0},{"$f":"G231*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G232","v":0},null,null,{"$f":"E231+H231","v":0},{"$f":"I17","v":200},{"$f":"P127","v":200},null,null,null,null,null,null,{"$f":"IF(E126=2,T229,0)","v":0},{"$f":"IF(E126=2,U229,0)","v":0},{"$f":"IF(E126=2,V229,0)","v":0},{"$f":"IF(T231=B231,1,0)","v":0},{"$f":"IF(U231=B231,1,0)","v":0},{"$f":"IF(V231=B231,1,0)","v":0},{"$f":"W231*D231","v":0},{"$f":"X231*G231","v":0},{"$f":"Y231*J231","v":0},{"$f":"SUM(Z231:AB231)","v":0},{"$f":"IF(T231=B231,O185,0)","v":0},{"$f":"IF(U231=B231,O185,0)","v":0},{"$f":"IF(V231=B231,O185,0)","v":0},{"$f":"IFERROR(VLOOKUP(AD231,$X$247:$AJ$250,10,FALSE)*(Z231/VLOOKUP(AD231,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE231,$X$247:$AJ$250,11,FALSE)*(AA231/VLOOKUP(AE231,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF231,$X$247:$AJ$250,12,FALSE)*(AB231/VLOOKUP(AF231,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG231:AI231)","v":0}]
[null,null,{"$f":"Implements!AE186","v":0},{"$f":"C232*$D$202*Switchgrass!J98","v":0},null,{"$f":"Implements!AF186","v":0},{"$f":"F232*$G$202*Miscanthus!J66","v":0}]
[null,"Baler",{"$f":"Implements!AE187","v":0.22299651567944251},{"$f":"$D$202*C233*Switchgrass!J86","v":11.149825783972126},{"$f":"D233*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D234","v":14.494773519163765},{"$f":"Implements!AF187","v":0.27874564459930312},{"$f":"$G$202*F233*Miscanthus!J54","v":13.937282229965156},{"$f":"G233*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G234","v":25.087108013937282},{"$f":"Implements!AG187","v":0.66898954703832758},{"$f":"$J$202*I233*'Energy Sorghum'!J40","v":0},{"$f":"SUM(E233+H233+J233)","v":39.581881533101047},{"$f":"I14","v":200},{"$f":"P128","v":200},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B233,$P$206:$P$221,1,FALSE),0)","v":"Baler"},{"$f":"IFERROR(VLOOKUP(B233,$Q$206:$Q$220,1,FALSE),0)","v":"Baler"},{"$f":"IFERROR(VLOOKUP(B233,$R$206:$R$217,1,FALSE),0)","v":"Baler"},{"$f":"IF(T233=B233,1,0)","v":1},{"$f":"IF(U233=B233,1,0)","v":1},{"$f":"IF(V233=B233,1,0)","v":1},{"$f":"W233*D233","v":11.149825783972126},{"$f":"X233*G233","v":13.937282229965156},{"$f":"Y233*J233","v":0},{"$f":"SUM(Z233:AB233)","v":25.087108013937282},{"$f":"IF(T233=B233,O187,0)","v":"JD 5075E"},{"$f":"IF(U233=B233,O187,0)","v":"JD 5075E"},{"$f":"IF(V233=B233,O187,0)","v":"JD 5075E"},{"$f":"IFERROR(VLOOKUP(AD233,$X$247:$AJ$250,10,FALSE)*(Z233/VLOOKUP(AD233,$X$247:$AJ$250,3,FALSE)),0)","v":73.233584020394147},{"$f":"IFERROR(VLOOKUP(AE233,$X$247:$AJ$250,11,FALSE)*(AA233/VLOOKUP(AE233,$X$247:$AJ$250,4,FALSE)),0)","v":91.541980025492691},{"$f":"IFERROR(VLOOKUP(AF233,$X$247:$AJ$250,12,FALSE)*(AB233/VLOOKUP(AF233,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG233:AI233)","v":164.77556404588682}]
[null,null,{"$f":"Implements!AE188","v":0.33449477351916379},{"$f":"$D$202*C234*Switchgrass!J99","v":16.724738675958189},null,{"$f":"Implements!AF188","v":0.55749128919860624},{"$f":"$G$202*F234*Miscanthus!J67","v":27.874564459930312}]
[null,"Baler",{"$f":"Implements!AE189","v":5.8072009291521488E-2},{"$f":"$D$202*C235*Switchgrass!J86","v":2.9036004645760745},{"$f":"D235*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D236","v":3.7746806039488967},{"$f":"Implements!AF189","v":7.2590011614401859E-2},{"$f":"$G$202*F235*Miscanthus!J54","v":3.6295005807200931},{"$f":"G235*(1/Miscanthus!H82)+((Miscanthus!H82-2)/Miscanthus!H82)*Implements!G236","v":6.533101045296168},{"$f":"Implements!AG189","v":0.17421602787456447},{"$f":"$J$202*I235*'Energy Sorghum'!J40","v":0},{"$f":"E235+H235+J235","v":10.307781649245065},{"$f":"I14","v":200},{"$f":"P129","v":200},null,null,null,null,null,null,{"$f":"IF(E128=2,T233,0)","v":"Baler"},{"$f":"IF(E128=2,U233,0)","v":"Baler"},{"$f":"IF(E128=2,V233,0)","v":"Baler"},{"$f":"IF(T235=B235,1,0)","v":1},{"$f":"IF(U235=B235,1,0)","v":1},{"$f":"IF(V235=B235,1,0)","v":1},{"$f":"W235*D235","v":2.9036004645760745},{"$f":"X235*G235","v":3.6295005807200931},{"$f":"Y235*J235","v":0},{"$f":"SUM(Z235:AB235)","v":6.5331010452961671},{"$f":"IF(T235=B235,O189,0)","v":"JD 6190R"},{"$f":"IF(U235=B235,O189,0)","v":"JD 6190R"},{"$f":"IF(V235=B235,O189,0)","v":"JD 6190R"},{"$f":"IFERROR(VLOOKUP(AD235,$X$247:$AJ$250,10,FALSE)*(Z235/VLOOKUP(AD235,$X$247:$AJ$250,3,FALSE)),0)","v":50.074030072929268},{"$f":"IFERROR(VLOOKUP(AE235,$X$247:$AJ$250,11,FALSE)*(AA235/VLOOKUP(AE235,$X$247:$AJ$250,4,FALSE)),0)","v":62.592537591161594},{"$f":"IFERROR(VLOOKUP(AF235,$X$247:$AJ$250,12,FALSE)*(AB235/VLOOKUP(AF235,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG235:AI235)","v":112.66656766409086}]
[null,null,{"$f":"Implements!AE190","v":8.7108013937282236E-2},{"$f":"$D$202*C236*Switchgrass!J99","v":4.3554006968641117},null,{"$f":"Implements!AF190","v":0.14518002322880372},{"$f":"$G$202*F236*Miscanthus!J67","v":7.2590011614401861}]
[null,"Bale Hauler",{"$f":"Implements!AE191","v":0.18583042973286878},{"$f":"$D$202*C237*Switchgrass!J86","v":9.2915214866434397},{"$f":"D237*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D238","v":12.078977932636471},{"$f":"Implements!AF191","v":0.23228803716608601},{"$f":"$G$202*F237*Miscanthus!J54","v":11.6144018583043},{"$f":"G237*(1/Miscanthus!$H$82)+((Miscanthus!$H$82-2)/Miscanthus!$H$82)*Implements!G238","v":20.905923344947738},{"$f":"Implements!AG191","v":0.55749128919860635},{"$f":"$J$202*I237*'Energy Sorghum'!J40","v":0},{"$f":"SUM(E237+H237+J237)","v":32.984901277584207},{"$f":"I39","v":200},{"$f":"P132","v":200},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B237,$P$206:$P$221,1,FALSE),0)","v":"Bale Hauler"},{"$f":"IFERROR(VLOOKUP(B237,$Q$206:$Q$220,1,FALSE),0)","v":"Bale Hauler"},{"$f":"IFERROR(VLOOKUP(B237,$R$206:$R$217,1,FALSE),0)","v":"Bale Hauler"},{"$f":"IF(T237=B237,1,0)","v":1},{"$f":"IF(U237=B237,1,0)","v":1},{"$f":"IF(V237=B237,1,0)","v":1},{"$f":"W237*D237","v":9.2915214866434397},{"$f":"X237*G237","v":11.6144018583043},{"$f":"Y237*J237","v":0},{"$f":"SUM(Z237:AB237)","v":20.905923344947738},{"$f":"IF(T237=B237,O191,0)","v":"JD 5075E"},{"$f":"IF(U237=B237,O191,0)","v":"JD 5075E"},{"$f":"IF(V237=B237,O191,0)","v":"JD 5075E"},{"$f":"IFERROR(VLOOKUP(AD237,$X$247:$AJ$250,10,FALSE)*(Z237/VLOOKUP(AD237,$X$247:$AJ$250,3,FALSE)),0)","v":61.027986683661801},{"$f":"IFERROR(VLOOKUP(AE237,$X$247:$AJ$250,11,FALSE)*(AA237/VLOOKUP(AE237,$X$247:$AJ$250,4,FALSE)),0)","v":76.28498335457725},{"$f":"IFERROR(VLOOKUP(AF237,$X$247:$AJ$250,12,FALSE)*(AB237/VLOOKUP(AF237,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG237:AI237)","v":137.31297003823906}]
[null,null,{"$f":"Implements!AE192","v":0.27874564459930318},{"$f":"$D$202*C238*Switchgrass!J99","v":13.93728222996516},null,{"$f":"Implements!AF192","v":0.46457607433217202},{"$f":"$G$202*F238*Miscanthus!J67","v":23.228803716608599}]
[null,"Bale Hauler",{"$f":"Implements!AE193","v":9.6786682152535816E-2},{"$f":"$D$202*C239*Switchgrass!J86","v":4.8393341076267911},{"$f":"D239*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D240","v":6.2911343399148283},{"$f":"Implements!AF193","v":0.12098335269066977},{"$f":"$G$202*F239*Miscanthus!J54","v":6.0491676345334886},{"$f":"G239*(1/Miscanthus!$H$82)+((Miscanthus!$H$82-2)/Miscanthus!$H$82)*Implements!G240","v":10.88850174216028},{"$f":"Implements!AG193","v":0.29036004645760743},{"$f":"$J$202*I239*'Energy Sorghum'!J40","v":0},{"$f":"E239+H239+J239","v":17.179636082075106},{"$f":"I39","v":200},{"$f":"P133","v":200},null,null,null,null,null,null,{"$f":"IF(E132=2,T237,0)","v":"Bale Hauler"},{"$f":"IF(E132=2,U237,0)","v":"Bale Hauler"},{"$f":"IF(E132=2,V237,0)","v":"Bale Hauler"},{"$f":"IF(T239=B239,1,0)","v":1},{"$f":"IF(U239=B239,1,0)","v":1},{"$f":"IF(V239=B239,1,0)","v":1},{"$f":"W239*D239","v":4.8393341076267911},{"$f":"X239*G239","v":6.0491676345334886},{"$f":"Y239*J239","v":0},{"$f":"SUM(Z239:AB239)","v":10.88850174216028},{"$f":"IF(T239=B239,O193,0)","v":"JD 5075E"},{"$f":"IF(U239=B239,O193,0)","v":"JD 5075E"},{"$f":"IF(V239=B239,O193,0)","v":"JD 5075E"},{"$f":"IFERROR(VLOOKUP(AD239,$X$247:$AJ$250,10,FALSE)*(Z239/VLOOKUP(AD239,$X$247:$AJ$250,3,FALSE)),0)","v":31.785409731073848},{"$f":"IFERROR(VLOOKUP(AE239,$X$247:$AJ$250,11,FALSE)*(AA239/VLOOKUP(AE239,$X$247:$AJ$250,4,FALSE)),0)","v":39.731762163842319},{"$f":"IFERROR(VLOOKUP(AF239,$X$247:$AJ$250,12,FALSE)*(AB239/VLOOKUP(AF239,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG239:AI239)","v":71.517171894916174}]
[null,null,{"$f":"Implements!AE194","v":0.14518002322880372},{"$f":"$D$202*C240*Switchgrass!J99","v":7.2590011614401861},null,{"$f":"Implements!AF194","v":0.24196670538133955},{"$f":"$G$202*F240*Miscanthus!J67","v":12.098335269066977}]
[null,"Forage Harvester",{"$f":"Implements!AE195","v":0.10514285714285716},{"$f":"$D$202*C241*Switchgrass!J89","v":0},{"$f":"D241*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D242","v":0},{"$f":"Implements!AF195","v":0.13142857142857145},{"$f":"$G$202*F241*Miscanthus!J57","v":0},{"$f":"G241*(1/Miscanthus!$H$82)+((Miscanthus!$H$82-2)/Miscanthus!$H$82)*Implements!G242","v":0},{"$f":"Implements!AG195","v":0.3154285714285715},{"$f":"$J$202*I241*'Energy Sorghum'!J43","v":15.771428571428576},{"$f":"SUM(E241+H241+J241)","v":15.771428571428576},{"$f":"I44","v":300},{"$f":"P130","v":300},null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(B241,$P$206:$P$221,1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B241,$Q$206:$Q$220,1,FALSE),0)","v":"Forage Harvester"},{"$f":"IFERROR(VLOOKUP(B241,$R$206:$R$217,1,FALSE),0)","v":"Forage Harvester"},{"$f":"IF(T241=B241,1,0)","v":0},{"$f":"IF(U241=B241,1,0)","v":1},{"$f":"IF(V241=B241,1,0)","v":1},{"$f":"W241*D241","v":0},{"$f":"X241*G241","v":0},{"$f":"Y241*J241","v":15.771428571428576},{"$f":"SUM(Z241:AB241)","v":15.771428571428576},null,null,null,{"$f":"IFERROR(VLOOKUP(AD241,$X$247:$AJ$250,10,FALSE)*(Z241/VLOOKUP(AD241,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE241,$X$247:$AJ$250,11,FALSE)*(AA241/VLOOKUP(AE241,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF241,$X$247:$AJ$250,12,FALSE)*(AB241/VLOOKUP(AF241,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG241:AI241)","v":0}]
[null,null,{"$f":"Implements!AE196","v":0.15771428571428575},{"$f":"$D$202*C242*Switchgrass!J102","v":0},null,{"$f":"Implements!AF196","v":0.2628571428571429},{"$f":"$G$202*F242*Miscanthus!J70","v":0}]
[null,"Forage Harvester",{"$f":"Implements!AE197","v":0},{"$f":"$D$202*C243*Switchgrass!J89","v":0},{"$f":"D243*(1/Switchgrass!$H$114)+((Switchgrass!$H$114-2)/Switchgrass!$H$114)*Implements!D244","v":0},{"$f":"Implements!AF197","v":0},{"$f":"$G$202*F243*Miscanthus!J57","v":0},{"$f":"G243*(1/Miscanthus!$H$82)+((Miscanthus!$H$82-2)/Miscanthus!$H$82)*Implements!G244","v":0},{"$f":"Implements!AG197","v":0},{"$f":"$J$202*I243*'Energy Sorghum'!J43","v":0},{"$f":"E243+H243+J243","v":0},{"$f":"I44","v":300},{"$f":"P131","v":300},null,null,null,null,null,null,{"$f":"IF(E130=2,T241,0)","v":0},{"$f":"IF(E130=2,U241,0)","v":0},{"$f":"IF(E130=2,V241,0)","v":0},{"$f":"IF(T243=B243,1,0)","v":0},{"$f":"IF(U243=B243,1,0)","v":0},{"$f":"IF(V243=B243,1,0)","v":0},{"$f":"W243*D243","v":0},{"$f":"X243*G243","v":0},{"$f":"Y243*J243","v":0},{"$f":"SUM(Z243:AB243)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(AD243,$X$247:$AJ$250,10,FALSE)*(Z243/VLOOKUP(AD243,$X$247:$AJ$250,3,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AE243,$X$247:$AJ$250,11,FALSE)*(AA243/VLOOKUP(AE243,$X$247:$AJ$250,4,FALSE)),0)","v":0},{"$f":"IFERROR(VLOOKUP(AF243,$X$247:$AJ$250,12,FALSE)*(AB243/VLOOKUP(AF243,$X$247:$AJ$250,5,FALSE)),0)","v":0},{"$f":"SUM(AG243:AI243)","v":0}]
[null,null,{"$f":"Implements!AE198","v":0},{"$f":"$D$202*C244*Switchgrass!J102","v":0},null,{"$f":"Implements!AF198","v":0},{"$f":"$G$202*F244*Miscanthus!J70","v":0}]
[]
[null,"Tractor","(S)","(M)","(FS)","Acre-Based Hours","Standard Use Hours","User Spec Hours","Total Fuel Cost ($/hr)","Total Cap Rec. ($/hr)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tractor","User Spec Hrs","(S)","(M)","(FS)","Total Acre-Based","(S)","(M)","(FS)","(S)","(M)","(S)","User Spec Hrs"]
[null,{"$f":"$C$100","v":"JD 5075E"},{"$f":"Z247","v":31.575211358375999},{"$f":"AA247","v":38.227006901855695},{"$f":"AB247","v":21.547885109286153},{"$f":"SUM(C247:E247)","v":91.350103369517853},{"$f":"AP18","v":600},{"$f":"P100","v":600},{"$f":"(BW159+CM195)/2","v":15.518881875041345},{"$f":"SUM(BS159+CI195)","v":11.68557719212291},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$C$100","v":"JD 5075E"},{"$f":"P100","v":600},{"$f":"IF($AD$204=$X247,$W$204*$Z$204,0)+IF($AD$205=$X247,$W$205*$Z$205,0)+IF($AD$206=$X247,$W$206*$Z$206,0)+IF($AD$207=$X247,$W$207*$Z$207,0)+IF($AD$210=$X247,$Z$210*$W$210,0)+IF($AD$211=$X247,$W$211*$Z$211,0)+IF($AD$214=$X247,$W$214*$Z$214,0)+IF($AD$215=$X247,$W$215*$Z$215,0)+IF($AD$220=$X247,$W$220*$Z$220,0)+IF($AD$221=$X247,$W$221*$Z$221,0)+IF($AD$225=$X247,$W$225*$Z$225,0)+IF($AD$227=$X247,$Z$227*$W$227,0)+IF($AD$233=$X247,$Z$233*$W$233,0)+IF($AD$235=$X247,$Z$235*$W$235,0)+IF($AD$229=$X247,$Z$229*$W$229,0)+IF($AD$231=$X247,$Z$231*$W$231,0)+IF($AD$237=$X247,$Z$237*$W$237,0)+IF($AD$239=$X247,$Z$239*$W$239,0)+IF($AD$224=$X247,$Z224*$W$224,0)","v":31.575211358375999},{"$f":"IF($AE$204=$X247,$X$204*$AA$204,0)+IF($AE$205=$X247,$X$205*$AA$205,0)+IF($AE$208=$X247,$X$208*$AA$208,0)+IF($AE$209=$X247,$X$209*$AA$209,0)+IF($AE$210=$X247,$AA$210*$X$210,0)+IF($AE$211=$X247,$X$211*$AA$211,0)+IF($AE$214=$X247,$X$214*$AA$214,0)+IF($AE$215=$X247,$X$215*$AA$215,0)+IF($AE$220=$X247,$AA$220*$X$220,0)+IF($AE$221=$X247,$AA$221*$X$221,0)+IF($AE$225=$X247,$X$225*$AA$225,0)+IF($AE$227=$X247,$AA$227*$X$227,0)+IF($AE$233=$X247,$AA$233*$X$233,0)+IF($AE$235=$X247,$AA$235*$X$235,0)+IF($AE$229=$X247,$AA$229*$X$229,0)+IF($AE$231=$X247,$AA$231*$X$231,0)+IF($AE$237=$X247,$AA$237*$X$237,0)+IF($AE$239=$X247,$AA$239*$X$239,0)+IF($AE$224=$X247,$AA224*$X$224,0)","v":38.227006901855695},{"$f":"IF($AF$204=$X247,$Y$204*$AB$204,0)+IF($AF$205=$X247,$Y$205*$AB$205,0)+IF($AF$212=$X247,$Y$212*$AB$212,0)+IF($AF$213=$X247,$Y$213*$AB$213,0)+IF($AF$214=$X247,$Y$214*$AB$214,0)+IF($AF$215=$X247,$Y$215*$AB$215,0)+IF($AF$216=$X247,$Y$216*$AB$216,0)+IF($AF$217=$X247,$AB$217*$Y$217,0)+IF($AF$218=$X247,$AB$218*$Y$218,0)+IF($AF$219=$X247,$AB$219*$Y$219,0)+IF($AF$225=$X247,$Y$225*$AB$225,0)+IF($AF$227=$X247,$AB$227*$Y$227,0)+IF($AF$233=$X247,$AB$233*$Y$233,0)+IF($AF$235=$X247,$AB$235*$Y$235,0)+IF($AF$229=$X247,$AB$229*$Y$229,0)+IF($AF$231=$X247,$AB$231*$Y$231,0)+IF($AF$237=$X247,$AB$237*$Y$237,0)+IF($AF$239=$X247,$AB$239*$Y$239,0)+IF($AF$224=$X247,$AB224*$Y$224,0)+IF($AF$222=$X247,$AB222*$Y$222,0)+IF($AF$223=$X247,$AB223*$Y$223,0)","v":21.547885109286153},{"$f":"AB247+AA247+Z247","v":91.350103369517839},{"$f":"COUNTIF($AD$204:$AD$244,$X247)","v":5},{"$f":"COUNTIF($AE$204:$AE$244,$X247)","v":6},{"$f":"COUNTIF($AF$204:$AF$245,$X247)","v":6},{"$f":"$Y$247*(Z247/$AC$247)","v":207.39031611591261},{"$f":"$Y$247*(AA247/$AC$247)","v":251.08022098601026},{"$f":"$Y$247*(AB247/$AC$247)","v":141.52946289807718},{"$f":"SUM(AG247:AI247)","v":600.00000000000011}]
[null,{"$f":"IF(E100<2,\"No Tractor\",$C$101)","v":"JD 6130D"},{"$f":"IF(E100<2,0,Z248)","v":3.7145146520146524},{"$f":"IF(E100<2,0,AA248)","v":4.1726257810816625},{"$f":"IF(E100<2,0,AB248)","v":28.947425123895712},{"$f":"IF(E100<2,0,SUM(C248:E248))","v":36.834565556992025},{"$f":"IF(E100<2,0,AP19)","v":600},{"$f":"IF(E100<2,0,P101)","v":600},{"$f":"(BX159+CN195)/2","v":10.696505978930032},{"$f":"SUM(BT159+CJ195)","v":13.974113987079793},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E100<2,\"No Tractor\",$C$101)","v":"JD 6130D"},{"$f":"IF(E100<2,0,P101)","v":600},{"$f":"IF(E100<2,0,IF($AD$204=$X248,$W$204*$Z$204,0)+IF($AD$205=$X248,$W$205*$Z$205,0)+IF($AD$206=$X248,$W$206*$Z$206,0)+IF($AD$207=$X248,$W$207*$Z$207,0)+IF($AD$210=$X248,$Z$210*$W$210,0)+IF($AD$211=$X248,$W$211*$Z$211,0)+IF($AD$214=$X248,$W$214*$Z$214,0)+IF($AD$215=$X248,$W$215*$Z$215,0)+IF($AD$220=$X248,$W$220*$Z$220,0)+IF($AD$221=$X248,$W$221*$Z$221,0)+IF($AD$225=$X248,$W$225*$Z$225,0)+IF($AD$227=$X248,$Z$227*$W$227,0)+IF($AD$233=$X248,$Z$233*$W$233,0)+IF($AD$235=$X248,$Z$235*$W$235,0)+IF($AD$229=$X248,$Z$229*$W$229,0)+IF($AD$231=$X248,$Z$231*$W$231,0)+IF($AD$237=$X248,$Z$237*$W$237,0)+IF($AD$239=$X248,$Z$239*$W$239,0)+IF($AD$224=$X248,$Z224*$W$224,0))","v":3.7145146520146524},{"$f":"IF(E100<2,0,IF($AE$204=$X248,$X$204*$AA$204,0)+IF($AE$205=$X248,$X$205*$AA$205,0)+IF($AE$208=$X248,$X$208*$AA$208,0)+IF($AE$209=$X248,$X$209*$AA$209,0)+IF($AE$210=$X248,$AA$210*$X$210,0)+IF($AE$211=$X248,$X$211*$AA$211,0)+IF($AE$214=$X248,$X$214*$AA$214,0)+IF($AE$215=$X248,$X$215*$AA$215,0)+IF($AE$220=$X248,$AA$220*$X$220,0)+IF($AE$221=$X248,$AA$221*$X$221,0)+IF($AE$225=$X248,$X$225*$AA$225,0)+IF($AE$227=$X248,$AA$227*$X$227,0)+IF($AE$233=$X248,$AA$233*$X$233,0)+IF($AE$235=$X248,$AA$235*$X$235,0)+IF($AE$229=$X248,$AA$229*$X$229,0)+IF($AE$231=$X248,$AA$231*$X$231,0)+IF($AE$237=$X248,$AA$237*$X$237,0)+IF($AE$239=$X248,$AA$239*$X$239,0)+IF($AE$224=$X248,$AA224*$X$224,0))","v":4.1726257810816625},{"$f":"IF(E100<2,0,IF($AF$204=$X248,$Y$204*$AB$204,0)+IF($AF$205=$X248,$Y$205*$AB$205,0)+IF($AF$212=$X248,$Y$212*$AB$212,0)+IF($AF$213=$X248,$Y$213*$AB$213,0)+IF($AF$214=$X248,$Y$214*$AB$214,0)+IF($AF$215=$X248,$Y$215*$AB$215,0)+IF($AF$216=$X248,$Y$216*$AB$216,0)+IF($AF$217=$X248,$AB$217*$Y$217,0)+IF($AF$218=$X248,$AB$218*$Y$218,0)+IF($AF$219=$X248,$AB$219*$Y$219,0)+IF($AF$225=$X248,$Y$225*$AB$225,0)+IF($AF$227=$X248,$AB$227*$Y$227,0)+IF($AF$233=$X248,$AB$233*$Y$233,0)+IF($AF$235=$X248,$AB$235*$Y$235,0)+IF($AF$229=$X248,$AB$229*$Y$229,0)+IF($AF$231=$X248,$AB$231*$Y$231,0)+IF($AF$237=$X248,$AB$237*$Y$237,0)+IF($AF$239=$X248,$AB$239*$Y$239,0)+IF($AF$224=$X248,$AB224*$Y$224,0)+IF($AF$222=$X248,$AB222*$Y$222,0)+IF($AF$223=$X248,$AB223*$Y$223,0))","v":28.947425123895712},{"$f":"IF(E100<2,0,AB248+AA248+Z248)","v":36.834565556992025},{"$f":"IF(E100<2,0,COUNTIF($AD$204:$AD$244,$X248))","v":5},{"$f":"IF(E100<2,0,COUNTIF($AE$204:$AE$244,$X248))","v":4},{"$f":"IF(E100<2,0,COUNTIF($AF$204:$AF$244,$X248))","v":3},{"$f":"IF(E100<2,0,$Y$248*(Z248/$AC$248))","v":60.505906816260321},{"$f":"IF(E100<2,0,$Y$248*(AA248/$AC$248))","v":67.968100907159013},{"$f":"IF(E100<2,0,$Y$248*(AB248/$AC$248))","v":471.52599227658072},{"$f":"IF(E100<2,0,SUM(AG248:AI248))","v":600}]
[null,{"$f":"IF(E100<3,\"No Tractor\",$C$102)","v":"JD 6150M"},{"$f":"IF(E100<3,0,Z249)","v":0},{"$f":"IF(E100<3,0,AA249)","v":0},{"$f":"IF(E100<3,0,AB249)","v":22.283721180780002},{"$f":"IF(E100<3,0,SUM(C249:E249))","v":22.283721180780002},{"$f":"IF(E100<3,0,AP20)","v":600},{"$f":"IF(E100<3,0,P102)","v":600},{"$f":"(BY159+CO195)/2","v":12.32751748876413},{"$f":"SUM(BU159+CK195)","v":17.746725452436422},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E100<3,\"No Tractor\",$C$102)","v":"JD 6150M"},{"$f":"IF(E100<3,0,P102)","v":600},{"$f":"IF(E100<3,0,IF($AD$204=$X249,$W$204*$Z$204,0)+IF($AD$205=$X249,$W$205*$Z$205,0)+IF($AD$206=$X249,$W$206*$Z$206,0)+IF($AD$207=$X249,$W$207*$Z$207,0)+IF($AD$210=$X249,$Z$210*$W$210,0)+IF($AD$211=$X249,$W$211*$Z$211,0)+IF($AD$214=$X249,$W$214*$Z$214,0)+IF($AD$215=$X249,$W$215*$Z$215,0)+IF($AD$220=$X249,$W$220*$Z$220,0)+IF($AD$221=$X249,$W$221*$Z$221,0)+IF($AD$225=$X249,$W$225*$Z$225,0)+IF($AD$227=$X249,$Z$227*$W$227,0)+IF($AD$233=$X249,$Z$233*$W$233,0)+IF($AD$235=$X249,$Z$235*$W$235,0)+IF($AD$229=$X249,$Z$229*$W$229,0)+IF($AD$231=$X249,$Z$231*$W$231,0)+IF($AD$237=$X249,$Z$237*$W$237,0)+IF($AD$239=$X249,$Z$239*$W$239,0)+IF($AD$224=$X249,$Z224*$W$224,0))","v":0},{"$f":"IF(E100<3,0,IF($AE$204=$X249,$X$204*$AA$204,0)+IF($AE$205=$X249,$X$205*$AA$205,0)+IF($AE$208=$X249,$X$208*$AA$208,0)+IF($AE$209=$X249,$X$209*$AA$209,0)+IF($AE$210=$X249,$AA$210*$X$210,0)+IF($AE$211=$X249,$X$211*$AA$211,0)+IF($AE$214=$X249,$X$214*$AA$214,0)+IF($AE$215=$X249,$X$215*$AA$215,0)+IF($AE$220=$X249,$AA$220*$X$220,0)+IF($AE$221=$X249,$AA$221*$X$221,0)+IF($AE$225=$X249,$X$225*$AA$225,0)+IF($AE$227=$X249,$AA$227*$X$227,0)+IF($AE$233=$X249,$AA$233*$X$233,0)+IF($AE$235=$X249,$AA$235*$X$235,0)+IF($AE$229=$X249,$AA$229*$X$229,0)+IF($AE$231=$X249,$AA$231*$X$231,0)+IF($AE$237=$X249,$AA$237*$X$237,0)+IF($AE$239=$X249,$AA$239*$X$239,0)+IF($AE$224=$X249,$AA224*$X$224,0))","v":0},{"$f":"IF(E100<3,0,IF($AF$204=$X249,$Y$204*$AB$204,0)+IF($AF$205=$X249,$Y$205*$AB$205,0)+IF($AF$212=$X249,$Y$212*$AB$212,0)+IF($AF$213=$X249,$Y$213*$AB$213,0)+IF($AF$214=$X249,$Y$214*$AB$214,0)+IF($AF$215=$X249,$Y$215*$AB$215,0)+IF($AF$216=$X249,$Y$216*$AB$216,0)+IF($AF$217=$X249,$AB$217*$Y$217,0)+IF($AF$218=$X249,$AB$218*$Y$218,0)+IF($AF$219=$X249,$AB$219*$Y$219,0)+IF($AF$225=$X249,$Y$225*$AB$225,0)+IF($AF$227=$X249,$AB$227*$Y$227,0)+IF($AF$233=$X249,$AB$233*$Y$233,0)+IF($AF$235=$X249,$AB$235*$Y$235,0)+IF($AF$229=$X249,$AB$229*$Y$229,0)+IF($AF$231=$X249,$AB$231*$Y$231,0)+IF($AF$237=$X249,$AB$237*$Y$237,0)+IF($AF$239=$X249,$AB$239*$Y$239,0)+IF($AF$224=$X249,$AB224*$Y$224,0)+IF($AF$222=$X249,$AB222*$Y$222,0)+IF($AF$223=$X249,$AB223*$Y$223,0))","v":22.283721180780002},{"$f":"IF(E100<3,0,AB249+AA249+Z249)","v":22.283721180780002},{"$f":"IF(E100<3,0,COUNTIF($AD$204:$AD$244,$X249))","v":0},{"$f":"IF(E100<3,0,COUNTIF($AE$204:$AE$244,$X249))","v":0},{"$f":"IF(E100<3,0,COUNTIF($AF$204:$AF$244,$X249))","v":3},{"$f":"IF(E100<3,0,$Y$249*(Z249/$AC$249))","v":0},{"$f":"IF(E100<3,0,$Y$249*(AA249/$AC$249))","v":0},{"$f":"IF(E100<3,0,$Y$249*(AB249/$AC$249))","v":600},{"$f":"IF(E100<3,0,SUM(AG249:AI249))","v":600}]
[null,{"$f":"IF(E100<4,\"No Tractor\",$C$103)","v":"JD 6190R"},{"$f":"IF(E100<4,0,Z250)","v":4.9457070508003085},{"$f":"IF(E100<4,0,AA250)","v":4.6913407013837434},{"$f":"IF(E100<4,0,AB250)","v":25.154645191409898},{"$f":"IF(E100<4,0,SUM(C250:E250))","v":34.791692943593951},{"$f":"IF(E100<4,0,AP21)","v":600},{"$f":"IF(E100<4,0,P103)","v":600},{"$f":"(BZ159+CP195)/2","v":31.330461692980034},{"$f":"SUM(BV159+CL195)","v":41.450393972833538},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(E100<4,\"No Tractor\",$C$103)","v":"JD 6190R"},{"$f":"IF(E100<4,0,P103)","v":600},{"$f":"IF(E100<4,0,IF($AD$204=$X250,$W$204*$Z$204,0)+IF($AD$205=$X250,$W$205*$Z$205,0)+IF($AD$206=$X250,$W$206*$Z$206,0)+IF($AD$207=$X250,$W$207*$Z$207,0)+IF($AD$210=$X250,$Z$210*$W$210,0)+IF($AD$211=$X250,$W$211*$Z$211,0)+IF($AD$214=$X250,$W$214*$Z$214,0)+IF($AD$215=$X250,$W$215*$Z$215,0)+IF($AD$220=$X250,$W$220*$Z$220,0)+IF($AD$221=$X250,$W$221*$Z$221,0)+IF($AD$225=$X250,$W$225*$Z$225,0)+IF($AD$227=$X250,$Z$227*$W$227,0)+IF($AD$233=$X250,$Z$233*$W$233,0)+IF($AD$235=$X250,$Z$235*$W$235,0)+IF($AD$229=$X250,$Z$229*$W$229,0)+IF($AD$231=$X250,$Z$231*$W$231,0)+IF($AD$237=$X250,$Z$237*$W$237,0)+IF($AD$239=$X250,$Z$239*$W$239,0)+IF($AD$224=$X250,$Z224*$W$224,0))","v":4.9457070508003085},{"$f":"IF(E100<4,0,IF($AE$204=$X250,$X$204*$AA$204,0)+IF($AE$205=$X250,$X$205*$AA$205,0)+IF($AE$208=$X250,$X$208*$AA$208,0)+IF($AE$209=$X250,$X$209*$AA$209,0)+IF($AE$210=$X250,$AA$210*$X$210,0)+IF($AE$211=$X250,$X$211*$AA$211,0)+IF($AE$214=$X250,$X$214*$AA$214,0)+IF($AE$215=$X250,$X$215*$AA$215,0)+IF($AE$220=$X250,$AA$220*$X$220,0)+IF($AE$221=$X250,$AA$221*$X$221,0)+IF($AE$225=$X250,$X$225*$AA$225,0)+IF($AE$227=$X250,$AA$227*$X$227,0)+IF($AE$233=$X250,$AA$233*$X$233,0)+IF($AE$235=$X250,$AA$235*$X$235,0)+IF($AE$229=$X250,$AA$229*$X$229,0)+IF($AE$231=$X250,$AA$231*$X$231,0)+IF($AE$237=$X250,$AA$237*$X$237,0)+IF($AE$239=$X250,$AA$239*$X$239,0)+IF($AE$224=$X250,$AA224*$X$224,0))","v":4.6913407013837434},{"$f":"IF(E100<4,0,IF($AF$204=$X250,$Y$204*$AB$204,0)+IF($AF$205=$X250,$Y$205*$AB$205,0)+IF($AF$212=$X250,$Y$212*$AB$212,0)+IF($AF$213=$X250,$Y$213*$AB$213,0)+IF($AF$214=$X250,$Y$214*$AB$214,0)+IF($AF$215=$X250,$Y$215*$AB$215,0)+IF($AF$216=$X250,$Y$216*$AB$216,0)+IF($AF$217=$X250,$AB$217*$Y$217,0)+IF($AF$218=$X250,$AB$218*$Y$218,0)+IF($AF$219=$X250,$AB$219*$Y$219,0)+IF($AF$225=$X250,$Y$225*$AB$225,0)+IF($AF$227=$X250,$AB$227*$Y$227,0)+IF($AF$233=$X250,$AB$233*$Y$233,0)+IF($AF$235=$X250,$AB$235*$Y$235,0)+IF($AF$229=$X250,$AB$229*$Y$229,0)+IF($AF$231=$X250,$AB$231*$Y$231,0)+IF($AF$237=$X250,$AB$237*$Y$237,0)+IF($AF$239=$X250,$AB$239*$Y$239,0)+IF($AF$224=$X250,$AB224*$Y$224,0)+IF($AF$222=$X250,$AB222*$Y$222,0)+IF($AF$223=$X250,$AB223*$Y$223,0))","v":25.154645191409898},{"$f":"IF(E100<4,0,AB250+AA250+Z250)","v":34.791692943593951},{"$f":"IF(E100<4,0,COUNTIF($AD$204:$AD$244,$X250))","v":4},{"$f":"IF(E100<4,0,COUNTIF($AE$204:$AE$244,$X250))","v":3},{"$f":"IF(E100<4,0,COUNTIF($AF$204:$AF$244,$X250))","v":6},{"$f":"IF(E100<4,0,$Y$250*(Z250/$AC$250))","v":85.291170949660966},{"$f":"IF(E100<4,0,$Y$250*(AA250/$AC$250))","v":80.904497099171039},{"$f":"IF(E100<4,0,$Y$250*(AB250/$AC$250))","v":433.80433195116797},{"$f":"IF(E100<4,0,SUM(AG250:AI250))","v":600}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF($AD$204:$AD$244,$X251)","v":4},{"$f":"COUNTIF($AE$204:$AE$244,$X251)","v":5},{"$f":"COUNTIF($AF$204:$AF$244,$X251)","v":2}]

{"sheet":"Forage Harvester-S","index":7,"n_rows":58,"n_cols":26,"rows_kept":58,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Speed",null,"(3-10)",null,"Acres"]
[null,"Factor","HP","Gallons/Hour",null,null,{"$f":"U14","v":5.9495192307692317},"mph",{"$f":"W14","v":3.9663461538461537},null,{"$f":"Machinery!D12","v":50},null,null,null,null,null,null,null,null,null,{"$f":"C4","v":375},"HP"]
[null,4.3999999999999997E-2,{"$f":"Implements!F130","v":375},{"$f":"Implements!S130","v":16.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.25,"hp hours per as is ton",null,null,0.63,"Harvest Moisture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"dry bulk density of swath"]
[null,"T (Times Over)","Performance Rate","Gallons/Hour","=","gal/acre",null,null,null,null,null,null,null,null,null,null,null,"Fuel Standard",null,null,{"$f":"E11","v":0.7},"Harvest efficiency",null,null,{"$f":"Switchgrass!M112","v":4},"Dry Yield"]
[null,1,{"$f":"I13","v":0.16507936507936508},{"$f":"D4","v":16.5},null,{"$f":"D7*C7*B7","v":2.7238095238095239},null,"Fuel Requirements",null,null,"Multiply this by fuel cost",null,null,"<= this will turn to $/acre",null,null,null,{"$f":"R15*D4","v":2.7238095238095239}]
[null,null,{"$f":"G15","v":0.24761904761904768},null,null,{"$f":"C8*D7","v":4.0857142857142872},"(3-10)",null,null,null,null,null,null,null,null,null,null,{"$f":"R16*D4","v":4.0857142857142872},null,null,{"$f":"U3/U4*U6*2000*(1-0.65)/U5","v":18846.153846153844},"volumetric throughput",null,null,{"$f":"Y6/(1-Y4)","v":10.810810810810811},"As is yield"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U8*U5/2000/(1-Y4)","v":76.403326403326403},"As is tons per hour",null,null,{"$f":"Switchgrass!M113","v":6},"Dry yield (3-10)"]
[null,200,null,null,0.7,"field efficiency",null,"<= need to adjust by field efficiency (overlap on implement width -- won't use 12 ft but likely 11, driving to the field and from, load and unload, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10/(1-Y4)","v":16.216216216216218},"As is yield (3-10)"]
[null,12,"width of cutter or rake",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10/Y8","v":7.0673076923076925},"Acre per hour",{"$f":"U10/Y11","v":4.7115384615384608}]
[null,{"$f":"B11/B12","v":16.666666666666668},{"$f":"43560/B11","v":217.8},{"$f":"C13*B13","v":3630.0000000000005},"1 hr","=",{"$f":"D13","v":3630.0000000000005},"=",{"$f":"G13/G14/E11","v":0.16507936507936508},"hours/acre",null,"Labor Requirements",null,null,null,null,null,null,null,null,null,null,null,null,14,"Swath Width"]
[null,null,null,"1 acre",{"$f":"G3*5280","v":31413.461538461543},"=",{"$f":"E14","v":31413.461538461543},null,null,null,"Multiply this by wage rate",null,null,"<= this will turn to $/acre",null,null,null,"Labor Standard",null,null,{"$f":"U12/(5280*Y13)*43560/U6","v":5.9495192307692317},"Operating Speed",{"$f":"W12/(5280*Y13)*43560/U6","v":3.9663461538461537}]
[null,null,null,null,{"$f":"I3*5280","v":20942.307692307691},null,{"$f":"G13/E15/E11","v":0.24761904761904768},"(3-10)",null,null,null,null,null,null,null,null,null,{"$f":"G13/(U32*5280)/E11","v":0.16507936507936508}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G13/(W32*5280)/E11","v":0.24761904761904768}]
[]
[null,"Capital Recovery = (Total Depreciation x Capital Recovery Factor) + (salvage Value x interest rate)",null,null,null,null,null,null,null,"EUL Hrs","Annual Use","EUL Yr.",null,"C1","C2","C3"]
[null,null,null,null,null,null,null,null,null,{"$f":"Implements!K130","v":4000},{"$f":"Implements!P130","v":300},{"$f":"J19/K20","v":484.61538461538464},null,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3]
[null,null,"SV = list price x remaining value factor",null,null,"List Price","RFV","SV",null,null,{"$f":"K3*I13","v":8.2539682539682531}]
[null,null,null,null,null,{"$f":"VLOOKUP(C4,V38:Y44,2,FALSE)","v":235790},{"$f":"((N19-O19*(L19^0.5)-P19*(K20^0.5)))^2","v":6.3655463493484525},{"$f":"IF(G21>1,0,(G21*F21))","v":0},null,null,{"$f":"K3*G15","v":12.380952380952385},null,null,null,null,null,null,null,null,null,{"$f":"U3","v":375},"HP"]
[null,null,null,null,null,"Purchase","SV","TD",null,null,null,"<= use this formula for cell G26 as it makes it flexible with respect to interest rate and useful life",null,null,null,null,null,null,null,null,3.25,"hp hours per as is ton",null,null,0.63,"Harvest Moisture"]
[null,null,"TD = Purchase - salvage value",null,null,{"$f":"Implements!H130","v":244382.4},{"$f":"H21","v":0},{"$f":"F23-G23","v":244382.4},null,null,null,null,null,null,null,null,null,null,null,null,3,"dry bulk density of swath"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,"Harvest efficiency",null,null,4,"Dry Yield"]
[null,null,"TD","CRF","SV","IR","Capital Recovery",null,"Cap Rec/Day",null,null,"<= I would go to $/hr and then multiply by hours/acre to get to $/acre"]
[null,null,{"$f":"H23","v":244382.4},{"$f":"E46","v":0.10296276395531262},{"$f":"H21","v":0},{"$f":"C46","v":0.06},{"$f":"IF(F23=0,\"na\",+(F23-G23)*(F26/(1-(1+F26)^-E35))+G23*F26)","v":25162.287366032793},null,{"$f":"G26/365.25","v":68.890588271137005},null,"Capital Recovery per Day",null,null,null,null,null,null,null,null,null,{"$f":"U21/U22*U24*2000*(1-0.65)/U23","v":18846.153846153844},"volumetric throughput",null,null,{"$f":"Y24/(1-Y22)","v":10.810810810810811},"As is yield"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap Recov Standard"]
[null,null,null,null,null,"Capital Recovery per hour? -->",{"$f":"G26/F35","v":3048.5078924232043},{"$f":"I13","v":0.16507936507936508},{"$f":"H28*G28","v":503.24574732065594},"$/ac",null,null,null,null,null,null,null,{"$f":"R15*G28","v":503.24574732065594},null,null,{"$f":"U26*U23/2000/(1-Y22)","v":76.403326403326403},"As is tons per hour",null,null,6,"Dry yield (3-10)"]
[null,null,null,null,null,null,null,null,"Capital recov $/ac",null,null,null,null,null,null,null,null,{"$f":"R16*G28","v":754.86862098098413},null,null,null,null,null,null,{"$f":"Y28/(1-Y22)","v":16.216216216216218},"As is yield (3-10)"]
[null,null,null,null,null,null,null,{"$f":"G15","v":0.24761904761904768},{"$f":"H30*G28","v":754.86862098098413},"(3-10)","This would be by itself",null,null,null,null,null,null,null,null,null,{"$f":"U28/Y26","v":7.0673076923076925},"Acre per hour",{"$f":"U28/Y29","v":4.7115384615384608}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Swath Width"]
[null,"Repair & Maintance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U30/(5280*Y31)*43560/U24","v":5.9495192307692317},"Operating Speed",{"$f":"W30/(5280*Y31)*43560/U24","v":3.9663461538461537}]
[null,"Price = (Purchase Price x repair & main percent x .01) / (Useful life x annual use)"]
[null,"PP"]
[null,{"$f":"F23","v":244382.4},0.31,null,15,{"$f":"K20","v":8.2539682539682531},{"$f":"(B35*C35)/(E35*F35)","v":611.89593230769231},null,{"$f":"F35*E35","v":123.8095238095238},null,null,null,null,"<= why multiply by .01?  The factor is already a percentage."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"John Deere Self Propelled Forage Harvesters"]
[null,"Quantity = (times over x performance rate)",null,null,{"$f":"C35*B35","v":75758.543999999994},{"$f":"E35*F35","v":123.8095238095238},{"$f":"E37/F37","v":611.89593230769231},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP","Retail Price","Purchase Price","% Discount",0.1]
[null,"Times over ","PR",null,null,null,{"$f":"G37*C39","v":101.011392},null,null,null,null,null,null,null,null,null,null,"R&M Standard",null,null,7180,375,235790,{"$f":"W38-(W38*$Z$37)","v":212211},{"$f":"W38-X38","v":23579}]
[null,1,{"$f":"I13","v":0.16507936507936508},null,null,null,15000,null,"R&M / Day",null,null,null,null,null,null,null,null,{"$f":"H45*R15","v":101.011392},null,null,7280,440,270695,243625.5,{"$f":"W39-X39","v":27069.5}]
[null,null,null,null,null,null,{"$f":"G39*G38","v":1515170.8800000001},365.25,{"$f":"G40/H40","v":4148.311786447639},null,"Repair & Maintance",null,null,null,null,null,null,{"$f":"H45*R16","v":151.51708800000003},null,null,7380,495,297420,267678,29742]
[null,"R & M",{"$f":"C39*G35","v":101.011392},null,null,null,null,null,null,null,"This would be multiplied by the wage rate",null,null,null,null,null,null,null,null,null,7480,555,332627,299364.3,33262.700000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7580,625,365145,328630.5,36514.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7780,700,379904,341913.59999999998,37990.400000000023]
[null,"CRF = (i(1+i)^n)/((1+i)^n - 1)",null,null,null,null,"Annual R&M",{"$f":"+B35*C35/E35","v":5050.5695999999998},null,"<= convert to dollars per hour and then multiply by performance rate to get to $/acre",null,null,null,null,null,null,null,null,null,null,7980,800,471785,424606.5,47178.5]
[null,null,null,null,null,null,"Hourly",{"$f":"+H44/F35","v":611.89593230769231}]
[null,"i",{"$f":"Inputs!P19","v":0.06},null,{"$f":"(C46*(1+C46)^C47)/((1+C46)^C47-1)","v":0.10296276395531262},null,null,null,null,"R&M = ",{"$f":"H45*I13","v":101.011392},"$/ac"]
[null,"n",15,null,null,null,null,null,null,null,{"$f":"H45*G15","v":151.51708800000003}]
[]
[]
[]
[]
[null,"For",{"$f":"C4","v":375},"hp"]
[null,null,"Labor (hrs)\nper Acre","Fuel (gal)\nper Acre","R&M ($)\nper Acre","Capital Recovery ($)\nper Acre",null,null,"Labor ($/hr)","Fuel ($/hr)","R&M ($/hr)","Capital Recovery ($/hr)","Total Cost ($/hr)"]
[null,"(2)",{"$f":"I13","v":0.16507936507936508},{"$f":"F7","v":2.7238095238095239},{"$f":"K46","v":101.011392},{"$f":"I28","v":503.24574732065594},null,null,{"$f":"C54*Inputs!$G$15","v":1.5269841269841269},{"$f":"(D54*I13)*Inputs!$G$11","v":1.1151189720332577},{"$f":"E54*I13","v":16.674896457142857},{"$f":"F54*I13","v":83.075488446584473},{"$f":"SUM(I54:L54)","v":102.39248800274471}]
[null,"(3-10)",{"$f":"G15","v":0.24761904761904768},{"$f":"F8","v":4.0857142857142872},{"$f":"K47","v":151.51708800000003},{"$f":"I30","v":754.86862098098413},null,null,{"$f":"C55*Inputs!$G$15","v":2.2904761904761912},{"$f":"(D55*G15)*Inputs!$G$11","v":2.5090176870748317},{"$f":"E55*G15","v":37.518517028571445},{"$f":"F55*G15","v":186.91984900481518},{"$f":"SUM(I55:L55)","v":229.23785991093763}]
[null,null,null,"Standard"]
[null,null,{"$f":"R15","v":0.16507936507936508},{"$f":"R7","v":2.7238095238095239},{"$f":"R39","v":101.011392},{"$f":"R28","v":503.24574732065594}]
[null,null,{"$f":"R16","v":0.24761904761904768},{"$f":"R8","v":4.0857142857142872},{"$f":"R40","v":151.51708800000003},{"$f":"R29","v":754.86862098098413}]

{"sheet":"Forage Harvester-M","index":8,"n_rows":57,"n_cols":27,"rows_kept":57,"cut":false,"hidden":true,"merged":[]}
[]
[null,null,null,null,null,null,"Speed",null,"(3-10)",null,"Acres"]
[null,"Factor","HP","Gallons/Hour",null,null,{"$f":"V14","v":4.7596153846153841},"mph",{"$f":"X14","v":2.3798076923076921},null,{"$f":"Machinery!E12","v":50},null,null,null,null,null,null,null,null,null,null,{"$f":"C4","v":375},"HP"]
[null,4.3999999999999997E-2,{"$f":"Implements!F130","v":375},{"$f":"Implements!S130","v":16.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.25,"hp hours per as is ton",null,null,0.63,"Harvest Moisture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"dry bulk density of swath"]
[null,"T (Times Over)","Performance Rate","Gallons/Hour","=","gal/acre",null,null,null,null,null,null,null,null,null,null,null,"Fuel Standard",null,null,null,{"$f":"E11","v":0.7},"Harvest efficiency",null,null,{"$f":"Miscanthus!M80","v":5},"Dry Yield"]
[null,1,{"$f":"I13","v":0.20634920634920642},{"$f":"D4","v":16.5},null,{"$f":"D7*C7*B7","v":3.404761904761906},null,"Fuel Requirements",null,null,"Multiply this by fuel cost",null,null,"<= this will turn to $/acre",null,null,null,{"$f":"R15*D4","v":3.404761904761906}]
[null,null,{"$f":"G15","v":0.41269841269841284},null,null,{"$f":"C8*D7","v":6.809523809523812},"(3-10)",null,null,null,null,null,null,null,null,null,null,{"$f":"R16*D4","v":6.809523809523812},null,null,null,{"$f":"V3/V4*V6*2000*(1-0.65)/V5","v":18846.153846153844},"volumetric throughput",null,null,{"$f":"Z6/(1-Z4)","v":13.513513513513514},"As is yield"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V8*V5/2000/(1-Z4)","v":76.403326403326403},"As is tons per hour",null,null,{"$f":"Miscanthus!M81","v":10},"Dry yield (3-10)"]
[null,200,null,null,0.7,"field efficiency",null,"<= need to adjust by field efficiency (overlap on implement width -- won't use 12 ft but likely 11, driving to the field and from, load and unload, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z10/(1-Z4)","v":27.027027027027028},"As is yield (3-10)"]
[null,12,"width of cutter or rake",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V10/Z8","v":5.6538461538461533},"Acre per hour",{"$f":"V10/Z11","v":2.8269230769230766}]
[null,{"$f":"B11/B12","v":16.666666666666668},{"$f":"43560/B11","v":217.8},{"$f":"C13*B13","v":3630.0000000000005},"1 hr","=",{"$f":"D13","v":3630.0000000000005},"=",{"$f":"G13/G14/E11","v":0.20634920634920642},"hours/acre",null,"Labor Requirements",null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Swath Width"]
[null,null,null,"1 acre",{"$f":"G3*5280","v":25130.769230769227},"=",{"$f":"E14","v":25130.769230769227},null,null,null,"Multiply this by wage rate",null,null,"<= this will turn to $/acre",null,null,null,"Labor Standard",null,null,null,{"$f":"V12/(5280*Z13)*43560/V6","v":4.7596153846153841},"Operating Speed",{"$f":"X12/(5280*Z13)*43560/V6","v":2.3798076923076921}]
[null,null,null,null,{"$f":"I3*5280","v":12565.384615384613},null,{"$f":"G13/E15/E11","v":0.41269841269841284},"(3-10)",null,null,null,null,null,null,null,null,null,{"$f":"G13/(V32*5280)/E11","v":0.20634920634920642}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G13/(X32*5280)/E11","v":0.41269841269841284}]
[]
[null,"Capital Recovery = (Total Depreciation x Capital Recovery Factor) + (salvage Value x interest rate)",null,null,null,null,null,null,null,"EUL Hrs","Annual Use","EUL Yr.",null,"C1","C2","C3"]
[null,null,null,null,null,null,null,null,null,{"$f":"Implements!K130","v":4000},{"$f":"Implements!P130","v":300},{"$f":"J19/K20","v":387.69230769230751},null,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3]
[null,null,"SV = list price x remaining value factor",null,null,"List Price","RFV","SV",null,null,{"$f":"K3*I13","v":10.317460317460322}]
[null,null,null,null,null,{"$f":"VLOOKUP(C4,U44:X50,2,FALSE)","v":235790},{"$f":"((N19-O19*(L19^0.5)-P19*(K19^0.5)))^2","v":5.0790109993743782},{"$f":"IF(G21>1,0,(G21*F21))","v":0},null,null,{"$f":"K3*G15","v":20.634920634920643},null,null,null,null,null,null,null,null,null,null,{"$f":"V3","v":375},"HP"]
[null,null,null,null,null,"Purchase","SV","TD",null,null,null,null,null,null,"<= use this formula for cell G26 as it makes it flexible with respect to interest rate and useful life",null,null,null,null,null,null,3.25,"hp hours per as is ton",null,null,0.63,"Harvest Moisture"]
[null,null,"TD = Purchase - salvage value",null,null,{"$f":"Implements!H130","v":244382.4},{"$f":"H21","v":0},{"$f":"F23-G23","v":244382.4},null,null,null,null,null,null,null,null,null,null,null,null,null,3,"dry bulk density of swath"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.7,"Harvest efficiency",null,null,{"$f":"Miscanthus!AG80","v":5},"Dry Yield"]
[null,null,"TD","CRF","SV","IR","Capital Recovery",null,"Cap Rec/Day",null,null,null,null,"<= I would go to $/hr and then multiply by hours/acre to get to $/acre"]
[null,null,{"$f":"H23","v":244382.4},{"$f":"E45","v":0.10296276395531262},{"$f":"H21","v":0},{"$f":"C45","v":0.06},{"$f":"IF(F23=0,\"na\",+(F23-G23)*(F26/(1-(1+F26)^-E35))+G23*F26)","v":25162.287366032793},null,{"$f":"G26/365.25","v":68.890588271137005},null,"Capital Recovery",null,null,null,null,null,null,null,null,null,null,{"$f":"V21/V22*V24*2000*(1-0.65)/V23","v":18846.153846153844},"volumetric throughput",null,null,{"$f":"Z24/(1-Z22)","v":13.513513513513514},"As is yield"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cap Recov Standard"]
[null,null,null,null,null,null,{"$f":"G26/F35","v":83.874291220109313},{"$f":"I13","v":0.20634920634920642},{"$f":"H28*G28","v":17.307393426371767},"$/ac",null,null,null,null,null,null,null,{"$f":"R15*G28","v":17.307393426371767},null,null,null,{"$f":"V26*V23/2000/(1-Z22)","v":76.403326403326403},"As is tons per hour",null,null,{"$f":"Miscanthus!AG81","v":10},"Dry yield (3-10)"]
[null,null,null,null,null,null,null,null,"Capital recov $/ac",null,null,null,null,null,null,null,null,{"$f":"R16*G28","v":34.614786852743535},null,null,null,null,null,null,null,{"$f":"Z28/(1-Z22)","v":27.027027027027028},"As is yield (3-10)"]
[null,null,null,null,null,null,null,{"$f":"G15","v":0.41269841269841284},{"$f":"H30*G28","v":34.614786852743535},"(3-10)","This would be by itself",null,null,null,null,null,null,null,null,null,null,{"$f":"V28/Z26","v":5.6538461538461533},"Acre per hour",{"$f":"V28/Z29","v":2.8269230769230766}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,"Swath Width"]
[null,"Repair & Maintance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"V30/(5280*Z31)*43560/V24","v":4.7596153846153841},"Operating Speed",{"$f":"X30/(5280*Z31)*43560/V24","v":2.3798076923076921}]
[null,"Price = (Purchase Price x repair & main percent x .01) / (Useful life x annual use)"]
[null,"PP"]
[null,{"$f":"F23","v":244382.4},0.31,null,15,{"$f":"K19","v":300},{"$f":"(B35*C35)/(E35*F35)","v":16.835231999999998},null,{"$f":"F35*E35","v":4500},null,null,null,null,"<= why multiply by .01?  The factor is already a percentage."]
[]
[null,"Quantity = (times over x performance rate)",null,null,{"$f":"C35*B35","v":75758.543999999994},{"$f":"E35*F35","v":4500},{"$f":"E37/F37","v":16.835231999999998}]
[null,"Times over ","PR",null,null,null,{"$f":"G37*C39","v":3.4739367619047625},null,null,null,null,null,null,null,null,null,null,"R&M Standard"]
[null,1,{"$f":"I13","v":0.20634920634920642},null,null,null,15000,null,"R&M / Day",null,null,null,null,null,null,null,null,{"$f":"H45*R15","v":3.4739367619047625}]
[null,null,null,null,null,null,{"$f":"G39*G38","v":52109.051428571438},365.25,{"$f":"G40/H40","v":142.66680747042145},null,"Repair & Maintance",null,null,null,null,null,null,{"$f":"H45*R16","v":6.9478735238095251}]
[null,"R & M",{"$f":"C39*G35","v":3.4739367619047625},null,null,null,null,null,null,null,"This would be multiplied by the wage rate"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"John Deere Self Propelled Forage Harvesters"]
[null,"CRF = (i(1+i)^n)/((1+i)^n - 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"HP","Retail Price","Purchase Price","% Discount",0.1]
[null,null,null,null,null,null,"Annual R&M",{"$f":"+B35*C35/E35","v":5050.5695999999998},null,"<= convert to dollars per hour and then multiply by performance rate to get to $/acre",null,null,null,null,null,null,null,null,null,7180,375,235790,{"$f":"V44-(V44*$Y$43)","v":212211},{"$f":"V44-W44","v":23579}]
[null,"i",{"$f":"Inputs!P19","v":0.06},null,{"$f":"(C45*(1+C45)^C46)/((1+C45)^C46-1)","v":0.10296276395531262},null,"Hourly",{"$f":"+H44/F35","v":16.835231999999998},null,null,null,null,null,null,null,null,null,null,null,7280,440,270695,243625.5,{"$f":"V45-W45","v":27069.5}]
[null,"n",15,null,null,null,null,null,null,"R&M = ",{"$f":"H45*I13","v":3.4739367619047625},"$/ac",null,null,null,null,null,null,null,7380,495,297420,267678,29742]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H45*G15","v":6.9478735238095251},null,null,null,null,null,null,null,null,7480,555,332627,299364.3,33262.700000000012]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7580,625,365145,328630.5,36514.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7780,700,379904,341913.59999999998,37990.400000000023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7980,800,471785,424606.5,47178.5]
[null,"For",{"$f":"C4","v":375},"hp"]
[null,null,"Labor (hrs)\nper Acre","Fuel (gal)\nper Acre","R&M ($)\nper Acre","Capital Recovery ($)\nper Acre",null,null,"Labor ($/hr)","Fuel ($/hr)","R&M ($/hr)","Capital Recovery ($/hr)","Total Cost ($/hr)"]
[null,"(2)",{"$f":"I13","v":0.20634920634920642},{"$f":"F7","v":3.404761904761906},{"$f":"K46","v":3.4739367619047625},{"$f":"I28","v":17.307393426371767},null,null,{"$f":"C53*Inputs!$G$15","v":1.9087301587301595},{"$f":"(D53*I13)*Inputs!$G$11","v":1.7423733938019665},{"$f":"(E53*I13)","v":0.71684409372637981},{"$f":"F53*I13","v":3.5713668975052868},{"$f":"SUM(I53:L53)","v":7.9393145437637926}]
[null,"(3-10)",{"$f":"G15","v":0.41269841269841284},{"$f":"F8","v":6.809523809523812},{"$f":"K47","v":6.9478735238095251},{"$f":"I30","v":34.614786852743535},null,null,{"$f":"C54*Inputs!$G$15","v":3.817460317460319},{"$f":"(D54*G15)*Inputs!$G$11","v":6.9694935752078662},{"$f":"(E54*G15)","v":2.8673763749055192},{"$f":"F54*G15","v":14.285467590021147},{"$f":"SUM(I54:L54)","v":27.939797857594854}]
[null,null,null,"Standard"]
[null,null,{"$f":"R15","v":0.20634920634920642},{"$f":"R7","v":3.404761904761906},{"$f":"R39","v":3.4739367619047625},{"$f":"R28","v":17.307393426371767}]
[null,null,{"$f":"R16","v":0.41269841269841284},{"$f":"R8","v":6.809523809523812},{"$f":"R40","v":6.9478735238095251},{"$f":"R29","v":34.614786852743535}]

{"sheet":"Forage Harvester-FS","index":9,"n_rows":56,"n_cols":26,"rows_kept":56,"cut":false,"hidden":true,"merged":[[38,16,38,20]]}
[]
[null,null,null,null,null,null,"Speed",null,"(3-10)",null,"Acres"]
[null,"Factor","HP","Gallons/Hour",null,null,{"$f":"U14","v":4.2307692307692299},"mph",{"$f":"W14","v":4.2307692307692299},null,{"$f":"Machinery!F12","v":50},null,null,null,null,null,null,null,null,null,{"$f":"C4","v":800},"HP"]
[null,4.3999999999999997E-2,{"$f":"Implements!F131","v":800},{"$f":"Implements!S130","v":16.5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.25,"hp hours per as is ton",null,null,0.63,"Harvest Moisture"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"dry bulk density of swath"]
[null,"T (Times Over)","Performance Rate","Gallons/Hour","=","gal/acre",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E11","v":0.7},"Harvest efficiency",null,null,{"$f":"'Energy Sorghum'!L51","v":12},"Dry Yield"]
[null,1,{"$f":"I13","v":0.23214285714285721},{"$f":"D4","v":16.5},null,{"$f":"D7*C7*B7","v":3.8303571428571441},null,"Fuel Requirements",null,null,"Multiply this by fuel cost",null,null,"<= this will turn to $/acre"]
[null,null,{"$f":"G15","v":0.23214285714285721},null,null,{"$f":"C8*D7","v":3.8303571428571441},"(3-10)",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U3/U4*U6*2000*(1-0.65)/U5","v":40205.128205128196},"volumetric throughput",null,null,{"$f":"Y6/(1-Y4)","v":32.432432432432435},"As is yield"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U8*U5/2000/(1-Y4)","v":162.99376299376297},"As is tons per hour",null,null,{"$f":"'Energy Sorghum'!L51","v":12},"Dry yield (3-10)"]
[null,200,null,null,0.7,"field efficiency",null,"<= need to adjust by field efficiency (overlap on implement width -- won't use 12 ft but likely 11, driving to the field and from, load and unload, etc.)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Y10/(1-Y4)","v":32.432432432432435},"As is yield (3-10)"]
[null,12,"width of cutter or rake",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"U10/Y8","v":5.0256410256410247},"Acre per hour",{"$f":"U10/Y11","v":5.0256410256410247}]
[null,{"$f":"B11/B12","v":16.666666666666668},{"$f":"43560/B11","v":217.8},{"$f":"C13*B13","v":3630.0000000000005},"1 hr","=",{"$f":"D13","v":3630.0000000000005},"=",{"$f":"G13/G14/E11","v":0.23214285714285721},"hours/acre",null,"Labor Requirements",null,null,null,null,null,{"$f":"(G13/G14)*E11","v":0.11375000000000002},null,null,null,null,null,null,14,"Swath Width"]
[null,null,null,"1 acre",{"$f":"G3*5280","v":22338.461538461535},"=",{"$f":"E14","v":22338.461538461535},null,null,null,"Multiply this by wage rate",null,null,"<= this will turn to $/acre",null,null,null,null,null,null,{"$f":"U12/(5280*Y13)*43560/U6","v":4.2307692307692299},"Operating Speed",{"$f":"W12/(5280*Y13)*43560/U6","v":4.2307692307692299}]
[null,null,null,null,{"$f":"I3*5280","v":22338.461538461535},null,{"$f":"G13/E15/E11","v":0.23214285714285721},"(3-10)"]
[]
[null,null,null,null,null,null,null,null,null,null,"Annual Use"]
[null,"Capital Recovery = (Total Depreciation x Capital Recovery Factor) + (salvage Value x interest rate)",null,null,null,null,null,null,null,"EUL Hrs",{"$f":"Implements!P130","v":300},"EUL Yr.",null,"C1","C2","C3"]
[null,null,null,null,null,null,null,null,null,{"$f":"Implements!K130","v":4000},{"$f":"K3*I13","v":11.607142857142861},{"$f":"J19/K19","v":344.61538461538447},null,1.1319999999999999,0.16500000000000001,7.9000000000000008E-3]
[null,null,"SV = list price x remaining value factor",null,null,"List Price","RFV","SV",null,null,{"$f":"K3*G15","v":11.607142857142861},{"$f":"J19/K20","v":344.61538461538447}]
[null,null,null,null,null,{"$f":"VLOOKUP(C4,R41:U47,2,FALSE)","v":471785},{"$f":"((N19-O19*(L19^0.5)-P19*(K19^0.5)))^2","v":3.8335481808103373},{"$f":"IF(G21>1,0,(G21*F21))","v":0},null,"RFV","SV","TD","CR"]
[null,null,null,null,null,"Purchase","SV","TD",null,{"$f":"((N19-O19*(L20^0.5)-P19*(K20^0.5)))^2","v":3.8335481808103373},{"$f":"IF(J22>1,0,(J22*F21))","v":0},{"$f":"F23-K22","v":473988.6},{"$f":"IF(F23=0,\"na\",+(F23-K22)*(F26/(1-(1+F26)^-E37))+K22*F26)","v":48803.176339309095},null,"<= use this formula for cell G26 as it makes it flexible with respect to interest rate and useful life"]
[null,null,"TD = Purchase - salvage value",null,null,{"$f":"Implements!H131","v":473988.6},{"$f":"H21","v":0},{"$f":"F23-G23","v":473988.6}]
[]
[null,null,"TD","CRF","SV","IR","Capital Recovery",null,"Cap Rec/Day",null,null,null,null,"<= I would go to $/hr and then multiply by hours/acre to get to $/acre"]
[null,null,{"$f":"H23","v":473988.6},{"$f":"E47","v":0.10296276395531262},{"$f":"H21","v":0},{"$f":"C47","v":0.06},{"$f":"IF(F23=0,\"na\",+(F23-G23)*(F26/(1-(1+F26)^-E37))+G23*F26)","v":48803.176339309095},null,{"$f":"G26/365.25","v":133.61581475512415},null,"Capital Recovery"]
[]
[null,null,null,null,null,null,{"$f":"G26/F37","v":4204.5813461558591},{"$f":"I13","v":0.23214285714285721},{"$f":"H28*G28","v":976.0635267861818},"$/ac"]
[null,null,null,null,null,null,{"$f":"M22/F38","v":4204.5813461558591},null,"Capital recov $/ac"]
[null,null,null,null,null,null,null,{"$f":"G15","v":0.23214285714285721},{"$f":"H30*G29","v":976.0635267861818},"(3-10)","This would be by itself"]
[]
[]
[null,"Repair & Maintance"]
[]
[null,"Price = (Purchase Price x repair & main percent x .01) / (Useful life x annual use)"]
[null,"PP"]
[null,{"$f":"F23","v":473988.6},0.31,null,15,{"$f":"K19","v":11.607142857142861},{"$f":"(B37*C37)/(E37*F37)","v":843.94277907692265},null,{"$f":"F37*E37","v":174.10714285714292},null,null,null,null,"<= why multiply by .01?  The factor is already a percentage."]
[null,null,null,null,null,{"$f":"K20","v":11.607142857142861},{"$f":"(B37*C37)/(E37*F38)","v":843.94277907692265}]
[null,"Quantity = (times over x performance rate)",null,null,{"$f":"C37*B37","v":146936.46599999999},{"$f":"E37*F37","v":174.10714285714292},{"$f":"E39/F39","v":843.94277907692265},{"$f":"E39/F40","v":843.94277907692265},null,null,null,null,null,null,null,null,"John Deere Self Propelled Forage Harvesters"]
[null,"Times over ","PR",null,null,{"$f":"E37*F38","v":174.10714285714292},{"$f":"G39*C41","v":195.91528799999995},{"$f":"H39*C42","v":195.91528799999995},null,null,null,null,null,null,null,null,null,"HP","Retail Price","Purchase Price","% Discount",0.1]
[null,1,{"$f":"I13","v":0.23214285714285721},null,null,null,15000,null,"R&M / Day",null,null,null,null,null,null,null,7180,375,235790,{"$f":"S41-(S41*$V$40)","v":212211},{"$f":"S41-T41","v":23579}]
[null,null,{"$f":"G15","v":0.23214285714285721},null,null,null,{"$f":"G41*G40","v":2938729.3199999994},365.25,{"$f":"G42/H42","v":8045.8023819301834},null,"Repair & Maintance",null,null,null,null,null,7280,440,270695,243625.5,{"$f":"S42-T42","v":27069.5}]
[null,"R & M",{"$f":"C41*G37","v":195.91528799999995},null,null,null,{"$f":"G41/H40","v":76.563703390008058},null,null,null,"This would be multiplied by the wage rate",null,null,null,null,null,7380,495,297420,267678,29742]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7480,555,332627,299364.3,33262.700000000012]
[null,"CRF = (i(1+i)^n)/((1+i)^n - 1)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,7580,625,365145,328630.5,36514.5]
[null,null,null,null,null,null,"Annual R&M",{"$f":"+B37*C37/E37","v":9795.7643999999982},null,"<= convert to dollars per hour and then multiply by performance rate to get to $/acre",null,null,null,null,null,null,7780,700,379904,341913.59999999998,37990.400000000023]
[null,"i",{"$f":"Inputs!P19","v":0.06},null,{"$f":"(C47*(1+C47)^C48)/((1+C47)^C48-1)","v":0.10296276395531262},null,"Hourly",{"$f":"+H46/F37","v":843.94277907692265},null,null,null,null,null,null,null,null,7980,800,471785,424606.5,47178.5]
[null,"n",15,null,null,null,null,{"$f":"H46/F38","v":843.94277907692265},null,"R&M = ",{"$f":"H47*I13","v":195.91528799999995},"$/ac"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"H48*G15","v":195.91528799999995}]
[]
[]
[null,"For",{"$f":"C4","v":800},"hp",null,null,null,null,null,null,null,null,null,null,null,null,null,"Salvage Value"]
[null,null,"Labor (hrs)\nper Acre","Fuel (gal)\nper Acre","R&M ($)\nper Acre","Capital Recovery ($)\nper Acre",null,null,"Labor ($/hr)","Fuel ($/hr)","R&M ($/hr)","Capital Recovery ($/hr)","Total Cost ($/hr)",null,null,null,"FS","M","S"]
[null,"Producer",{"$f":"I13","v":0.23214285714285721},{"$f":"F7","v":3.8303571428571441},{"$f":"K48","v":195.91528799999995},{"$f":"I28","v":976.0635267861818},null,null,{"$f":"C54*Inputs!$G$15","v":2.1473214285714293},{"$f":"(D54*I13)*Inputs!$G$11","v":2.2051913265306138},{"$f":"E54*I13","v":45.480334714285718},{"$f":"F54*G15","v":226.58617586107798},{"$f":"SUM(I54:L54)","v":276.41902333046573},null,null,null,{"$f":"IFERROR(H21,0)","v":0},{"$f":"IFERROR('Forage Harvester-M'!H21,0)","v":0},{"$f":"IFERROR('Forage Harvester-S'!H21,0)","v":0},{"$f":"SUM(Q54:S54)/COUNTIF(Q54:S54,\">0\")","v":{"$error":"#DIV/0!"}}]
[null,"Standard",{"$f":"G15","v":0.23214285714285721},{"$f":"F8","v":3.8303571428571441},{"$f":"K49","v":195.91528799999995},{"$f":"I30","v":976.0635267861818},null,null,{"$f":"C55*Inputs!$G$15","v":2.1473214285714293},{"$f":"(D55*G15)*Inputs!$G$11","v":2.2051913265306138},{"$f":"E55*G15","v":45.480334714285718},{"$f":"F55*G15","v":226.58617586107798},{"$f":"SUM(I55:L55)","v":276.41902333046573}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(L19,0)","v":344.61538461538447},{"$f":"IFERROR('Forage Harvester-M'!L19,0)","v":387.69230769230751},{"$f":"IFERROR('Forage Harvester-S'!L19,0)","v":484.61538461538464},{"$f":"IF(SUM(Q56:S56)/COUNTIF(Q56:S56,\">0\")>20,20,SUM(Q56:S56)/COUNTIF(Q56:S56,\">0\"))","v":20}]

{"sheet":"Switchgrass","index":10,"n_rows":154,"n_cols":20,"rows_kept":154,"cut":false,"hidden":false,"merged":[[9,1,41,1],[116,1,116,17],[127,4,127,5],[118,1,122,17],[82,1,94,1],[95,1,107,1],[76,1,81,1],[42,1,75,1],[7,10,8,10],[7,6,8,6],[7,14,8,14],[7,15,8,15],[7,9,8,9],[7,7,8,7],[7,8,8,8],[3,19,3,20],[7,11,8,11],[7,12,8,12],[4,1,5,12],[3,14,3,17],[7,1,8,1],[7,2,8,2],[6,11,6,12],[3,1,3,12],[6,3,6,6],[7,16,8,16],[6,14,6,17],[7,17,8,17],[7,3,8,3],[7,4,8,4],[7,5,8,5]]}
[]
[]
[]
[null,{"$f":"CONCATENATE(T5,\" Switchgrass Production Budget for \", 'Main Menu'!D8)","v":"Cropland Switchgrass Production Budget for Circle C"},null,null,null,null,null,null,null,null,null,null,null,null,"Use \"SAVE (#)\" buttons to save the current scenario for comparison to other saved scenarios and their respective 'Benchmark' values."]
[null,"Use the command buttons to the right to select the terrain that will be converted to switchgrass production. Cells highlighted in light blue are drop-downs for the producer to choose a different operation/operating input. Cells highlighted in yellow are for the producer to alter the amount of application. Cells highlighted in sky blue with bold and italicized font are used to highlight amounts that are from different from the 'Benchmark' data. The user may save up to three (3) scenarios for a comparison of summary statistics under 'Results' by clicking the the SAVE(1-3) button(s) near the top right. CAUTION!  Switching between cropland and pasture will reset values to defaults.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Cropland"]
[]
[null,null,null,"Breakeven Price per dry ton: ",null,null,null,{"$f":"M115","v":38.41471680222282},null,null,null,"Producer",null,null,"Benchmark"]
[null,"Yr.","Operation/Operating Input","Size/Unit","Month","Labor\n(hrs/acre)","Fuel\n($/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Amount","Cost\n$/unit","Total\nCost","PV of\nTotal Cost",null,"Total\nCost","PV of\nTotal Cost","Amount","Operation/Operating Input"]
[]
[null,"Establishment Year on Cropland","Fall Field Preparation",null,{"$f":"'Switchgrass on Cropland'!F6","v":"Sep"}]
[null,null,"Chisel Plow",{"$f":"IF(J11=0,0,'Switchgrass on Cropland'!E7)","v":" "},null,{"$f":"IF($J11=0,0,'Switchgrass on Cropland'!H7)","v":0.15772058823529414},{"$f":"IF($J11=0,0,'Switchgrass on Cropland'!I7)","v":17.459199999999999},{"$f":"IF($J11=0,0,'Switchgrass on Cropland'!J7)","v":12.368749999999999},{"$f":"IF($J11=0,0,'Switchgrass on Cropland'!K7)","v":26.424474695668344},1,{"$f":"'Switchgrass on Cropland'!M7","v":10.961963306780044},{"$f":"'Switchgrass on Cropland'!N7","v":10.961963306780044},null,null,{"$f":"'Switchgrass on Cropland'!Q7","v":10.96196344930393},null,{"$f":"'Switchgrass on Cropland'!AD7","v":1},{"$f":"'Switchgrass on Cropland'!U7","v":"Chisel Plow"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Cropland'!N8","v":10.961963306780044},{"$f":"'Switchgrass on Cropland'!O8","v":1.0961963306780045},null,{"$f":"'Switchgrass on Cropland'!Q8","v":10.96196344930393},{"$f":"'Switchgrass on Cropland'!R8","v":1.0961963449303931}]
[null,null,"Spring Field Preparation",null,{"$f":"'Switchgrass on Cropland'!F9","v":"Mar"}]
[null,null,"Fertilizer Application",null,null,{"$f":"IF($J14=0,0,'Switchgrass on Cropland'!H10)","v":4.2091836734693883E-2},{"$f":"IF($J14=0,0,'Switchgrass on Cropland'!I10)","v":8.1839999999999993},{"$f":"IF($J14=0,0,'Switchgrass on Cropland'!J10)","v":9.9283333333333328},{"$f":"IF($J14=0,0,'Switchgrass on Cropland'!K10)","v":9.9254935337775017},2,{"$f":"'Switchgrass on Cropland'!M10","v":1.7378804676207369},{"$f":"'Switchgrass on Cropland'!N10","v":3.4757609352414738},null,null,{"$f":"'Switchgrass on Cropland'!Q10","v":3.4757612053266329},null,{"$f":"'Switchgrass on Cropland'!AD10","v":2},{"$f":"'Switchgrass on Cropland'!U10","v":"Fertilizer Application"}]
[null,null,"Lime",{"$f":"IF(J15=0,0,'Switchgrass on Cropland'!E11)","v":"lbs/acre"},null,null,null,null,null,2000,{"$f":"'Switchgrass on Cropland'!M11","v":2.8300000000000002E-2},{"$f":"'Switchgrass on Cropland'!N11","v":56.6},null,null,{"$f":"'Switchgrass on Cropland'!Q11","v":56.6},null,{"$f":"'Switchgrass on Cropland'!AD11","v":2000},{"$f":"'Switchgrass on Cropland'!U11","v":"Lime"}]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"IF(J16=0,0,'Switchgrass on Cropland'!E12)","v":"lbs/acre"},null,null,null,null,null,67,{"$f":"'Switchgrass on Cropland'!M12","v":0.3105},{"$f":"'Switchgrass on Cropland'!N12","v":20.8035},null,null,{"$f":"'Switchgrass on Cropland'!Q12","v":20.8035},null,{"$f":"'Switchgrass on Cropland'!AD12","v":67},{"$f":"'Switchgrass on Cropland'!U12","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"IF(J17=0,0,'Switchgrass on Cropland'!E13)","v":"lbs/acre"},null,null,null,null,null,67,{"$f":"'Switchgrass on Cropland'!M13","v":0.30049999999999999},{"$f":"'Switchgrass on Cropland'!N13","v":20.133499999999998},null,null,{"$f":"'Switchgrass on Cropland'!Q13","v":20.133499999999998},null,{"$f":"'Switchgrass on Cropland'!AD13","v":67},{"$f":"'Switchgrass on Cropland'!U13","v":"Potash Fertilizer, 0-0-60"}]
[null,null,"Disk",null,null,{"$f":"IF($J18=0,0,'Switchgrass on Cropland'!H14)","v":0.1219654528478058},{"$f":"IF($J18=0,0,'Switchgrass on Cropland'!I14)","v":16.095200000000002},{"$f":"IF($J18=0,0,'Switchgrass on Cropland'!J14)","v":16.684999999999999},{"$f":"IF($J18=0,0,'Switchgrass on Cropland'!K14)","v":35.62090962552918},1,{"$f":"'Switchgrass on Cropland'!M14","v":9.9586145610035022},{"$f":"'Switchgrass on Cropland'!N14","v":9.9586145610035022},null,null,{"$f":"'Switchgrass on Cropland'!Q14","v":9.9586145705776765},null,{"$f":"'Switchgrass on Cropland'!AD14","v":1},{"$f":"'Switchgrass on Cropland'!U14","v":"Disk"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Cropland'!N15","v":110.97137549624497},{"$f":"'Switchgrass on Cropland'!O15","v":11.097137549624497},null,{"$f":"'Switchgrass on Cropland'!Q15","v":110.97137577590431},{"$f":"'Switchgrass on Cropland'!R15","v":11.097137577590431}]
[null,null,"Pre-Plant Weed Control",{"$f":"IF(J20=0,0,#REF!)","v":0},{"$f":"'Switchgrass on Cropland'!F16","v":"Mar"}]
[null,null,"Custom Ground Herbicide",{"$f":"IF(J21=0,0,'Switchgrass on Cropland'!E17)","v":"$/acre"},null,null,null,null,null,1,{"$f":"'Switchgrass on Cropland'!M17","v":6},{"$f":"'Switchgrass on Cropland'!N17","v":6},null,null,{"$f":"'Switchgrass on Cropland'!Q17","v":6},null,{"$f":"'Switchgrass on Cropland'!AD17","v":1},{"$f":"'Switchgrass on Cropland'!U17","v":"Custom Ground Herbicide"}]
[null,null,"Glyphosate",{"$f":"IF(J22=0,0,'Switchgrass on Cropland'!E18)","v":"pt"},null,null,null,null,null,2,{"$f":"'Switchgrass on Cropland'!M18","v":4.75},{"$f":"'Switchgrass on Cropland'!N18","v":9.5},null,null,{"$f":"'Switchgrass on Cropland'!Q18","v":9.5},null,{"$f":"'Switchgrass on Cropland'!AD18","v":2},{"$f":"'Switchgrass on Cropland'!U18","v":"Glyphosate"}]
[null,null,null,null,null,null,null,null,null," ","Subtotal",{"$f":"'Switchgrass on Cropland'!N19","v":15.5},{"$f":"'Switchgrass on Cropland'!O19","v":1.55},null,{"$f":"'Switchgrass on Cropland'!Q19","v":15.5},{"$f":"'Switchgrass on Cropland'!R19","v":1.55}]
[null,null,"Planting",{"$f":"IF(J24=0,0,#REF!)","v":0},{"$f":"'Switchgrass on Cropland'!F20","v":"Apr"}]
[null,null,"Cultipacker",{"$f":"IF(J25=0,0,'Switchgrass on Cropland'!E21)","v":0},null,{"$f":"IF($J25=0,0,'Switchgrass on Cropland'!H21)","v":9.9547511312217202E-2},{"$f":"IF($J25=0,0,'Switchgrass on Cropland'!I21)","v":15.2768},{"$f":"IF($J25=0,0,'Switchgrass on Cropland'!J21)","v":8.4580000000000002},{"$f":"IF($J25=0,0,'Switchgrass on Cropland'!K21)","v":20.598224482870975},1,{"$f":"'Switchgrass on Cropland'!M21","v":5.7322467811002786},{"$f":"'Switchgrass on Cropland'!N21","v":5.7322467811002786},null,null,{"$f":"'Switchgrass on Cropland'!Q21","v":5.7322466927302997},null,{"$f":"'Switchgrass on Cropland'!AD21","v":1},{"$f":"'Switchgrass on Cropland'!U21","v":"Cultipacker"}]
[null,null,"Planter",{"$f":"IF(J26=0,0,'Switchgrass on Cropland'!E22)","v":""},null,{"$f":"IF($J26=0,0,'Switchgrass on Cropland'!H22)","v":0.19642857142857142},{"$f":"IF($J26=0,0,'Switchgrass on Cropland'!I22)","v":15.2768},{"$f":"IF($J26=0,0,'Switchgrass on Cropland'!J22)","v":23.009999999999998},{"$f":"IF($J26=0,0,'Switchgrass on Cropland'!K22)","v":36.65073462043425},1,{"$f":"'Switchgrass on Cropland'!M22","v":17.322551443299584},{"$f":"'Switchgrass on Cropland'!N22","v":17.322551443299584},null,null,{"$f":"'Switchgrass on Cropland'!Q22","v":17.322551805567663},null,{"$f":"'Switchgrass on Cropland'!AD22","v":1},{"$f":"'Switchgrass on Cropland'!U22","v":"Planter"}]
[null,null,"Seed",{"$f":"IF(J27=0,0,'Switchgrass on Cropland'!E23)","v":"lbs/acre"},null,{"$f":"IF($J27=0,0,'Switchgrass on Cropland'!H23)","v":0},{"$f":"IF($J27=0,0,'Switchgrass on Cropland'!I23)","v":0},{"$f":"IF($J27=0,0,'Switchgrass on Cropland'!J23)","v":0},{"$f":"IF($J27=0,0,'Switchgrass on Cropland'!K23)","v":0},8,{"$f":"'Switchgrass on Cropland'!M23","v":10},{"$f":"'Switchgrass on Cropland'!N23","v":80},null,null,{"$f":"'Switchgrass on Cropland'!Q23","v":80},null,{"$f":"'Switchgrass on Cropland'!AD23","v":8},{"$f":"'Switchgrass on Cropland'!U23","v":"Seed"}]
[null,null,null,{"$f":"IF(J28=0,0,#REF!)","v":0},null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Cropland'!N24","v":103.05479822439986},{"$f":"'Switchgrass on Cropland'!O24","v":10.305479822439986},null,{"$f":"'Switchgrass on Cropland'!Q24","v":103.05479849829797},{"$f":"'Switchgrass on Cropland'!R24","v":10.305479849829798}]
[null,null,"Post Plant Weed Control",null,{"$f":"'Switchgrass on Cropland'!F25","v":"May"}]
[null,null,"Custom Ground Herbicide",{"$f":"'Switchgrass on Cropland'!E26","v":"$/acre"},null,{"$f":"IF($J30=0,0,'Switchgrass on Cropland'!H26)","v":0},{"$f":"IF($J30=0,0,'Switchgrass on Cropland'!I26)","v":0},{"$f":"IF($J30=0,0,'Switchgrass on Cropland'!J26)","v":0},{"$f":"IF($J30=0,0,'Switchgrass on Cropland'!K26)","v":0},1,{"$f":"'Switchgrass on Cropland'!M26","v":6},{"$f":"'Switchgrass on Cropland'!N26","v":6},null,null,{"$f":"'Switchgrass on Cropland'!Q26","v":6},null,{"$f":"'Switchgrass on Cropland'!AD26","v":1},{"$f":"'Switchgrass on Cropland'!U26","v":"Custom Ground Herbicide"}]
[null,null,"Ally (Cimarron)",{"$f":"'Switchgrass on Cropland'!E27","v":"oz a.i."},null,{"$f":"IF($J31=0,0,'Switchgrass on Cropland'!H27)","v":0},{"$f":"IF($J31=0,0,'Switchgrass on Cropland'!I27)","v":0},{"$f":"IF($J31=0,0,'Switchgrass on Cropland'!J27)","v":0},{"$f":"IF($J31=0,0,'Switchgrass on Cropland'!K27)","v":0},0.5,{"$f":"'Switchgrass on Cropland'!M27","v":29.5},{"$f":"'Switchgrass on Cropland'!N27","v":14.75},null,null,{"$f":"'Switchgrass on Cropland'!Q27","v":14.75},null,{"$f":"'Switchgrass on Cropland'!AD27","v":0.5},{"$f":"'Switchgrass on Cropland'!U27","v":"Ally (Cimarron)"}]
[null,null," ",{"$f":"'Switchgrass on Cropland'!E28","v":" "},null,null,null,null,null,0,{"$f":"'Switchgrass on Cropland'!M28","v":0},{"$f":"'Switchgrass on Cropland'!N28","v":0},null,null,{"$f":"'Switchgrass on Cropland'!Q28","v":0},null,{"$f":"'Switchgrass on Cropland'!AD28","v":0},{"$f":"'Switchgrass on Cropland'!U28","v":" "}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Cropland'!N29","v":20.75},{"$f":"'Switchgrass on Cropland'!O29","v":2.0750000000000002},null,{"$f":"'Switchgrass on Cropland'!Q29","v":20.75},{"$f":"'Switchgrass on Cropland'!R29","v":2.0750000000000002}]
[]
[null,null,{"$f":"'Switchgrass on Cropland'!C31","v":"Operating Interest"},{"$f":"'Switchgrass on Cropland'!E31","v":"%"},null,null,null,null,null,null,{"$f":"'Switchgrass on Cropland'!M31","v":7.7499999999999999E-2},{"$f":"'Switchgrass on Cropland'!N31","v":28.206971496841923},{"$f":"'Switchgrass on Cropland'!O31","v":2.8206971496841922},null,{"$f":"'Switchgrass on Cropland'!Q31","v":28.20697149684192},{"$f":"'Switchgrass on Cropland'!R31","v":2.8206971496841922},null,{"$f":"'Switchgrass on Cropland'!U31","v":"Operating Interest"}]
[]
[null,null,{"$f":"'Switchgrass on Cropland'!C33","v":"Total Specified Expenses (Est Year)"},null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Cropland'!N33","v":289.4451085242668},null,null,{"$f":"'Switchgrass on Cropland'!Q33","v":289.44510922034817},null,null,{"$f":"'Switchgrass on Cropland'!U33","v":"Total Specified Expenses (Est Year)"}]
[]
[null,null,{"$f":"'Switchgrass on Cropland'!C35","v":"Opportunity Cost of Foregone Profit for Est. Year"},null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Cropland'!N35","v":0},{"$f":"'Switchgrass on Cropland'!O35","v":0},null,{"$f":"'Switchgrass on Cropland'!Q35","v":0},{"$f":"'Switchgrass on Cropland'!R35","v":0}]
[]
[null,null,{"$f":"'Switchgrass on Cropland'!C37","v":"Replant Charge"},{"$f":"'Switchgrass on Cropland'!E37","v":"% of Cost"},null,null,null,null,null,0.25,null,{"$f":"'Switchgrass on Cropland'!N37","v":72.3612771310667},null,null,{"$f":"'Switchgrass on Cropland'!Q37","v":72.361277305087043},null,{"$f":"'Switchgrass on Cropland'!AD37","v":0.25},{"$f":"'Switchgrass on Cropland'!U37","v":"Replant Charge"}]
[]
[null,"Establishment Year on Pasture","Spring Burn-Down and Field Preparation",null,{"$f":"'Switchgrass on Pasture'!F6","v":"Apr"}]
[null,null,"Custom Ground Herbicide",{"$f":"'Switchgrass on Pasture'!E7","v":"$/acre"},null,{"$f":"IF($J44=0,0,'Switchgrass on Pasture'!H7)","v":0},{"$f":"IF($J44=0,0,'Switchgrass on Pasture'!I7)","v":0},{"$f":"IF($J44=0,0,'Switchgrass on Pasture'!J7)","v":0},{"$f":"IF($J44=0,0,'Switchgrass on Pasture'!K7)","v":0},1,{"$f":"'Switchgrass on Pasture'!M7","v":6},{"$f":"'Switchgrass on Pasture'!N7","v":6},null,null,{"$f":"'Switchgrass on Pasture'!Q7","v":6},null,{"$f":"'Switchgrass on Pasture'!AD7","v":1},{"$f":"'Switchgrass on Pasture'!U7","v":"Custom Ground Herbicide"}]
[null,null,"Glyphosate",{"$f":"'Switchgrass on Pasture'!E8","v":"pt"},null,{"$f":"IF($J45=0,0,'Switchgrass on Pasture'!H8)","v":0},{"$f":"IF($J45=0,0,'Switchgrass on Pasture'!I8)","v":0},{"$f":"IF($J45=0,0,'Switchgrass on Pasture'!J8)","v":0},{"$f":"IF($J45=0,0,'Switchgrass on Pasture'!K8)","v":0},8,{"$f":"'Switchgrass on Pasture'!M8","v":4.75},{"$f":"'Switchgrass on Pasture'!N8","v":38},null,null,{"$f":"'Switchgrass on Pasture'!Q8","v":38},null,{"$f":"'Switchgrass on Pasture'!AD8","v":8},{"$f":"'Switchgrass on Pasture'!U8","v":"Glyphosate"}]
[null,null,"Disk",{"$f":"'Switchgrass on Pasture'!E9","v":0},null,{"$f":"IF($J46=0,0,'Switchgrass on Pasture'!H9)","v":0.1219654528478058},{"$f":"IF($J46=0,0,'Switchgrass on Pasture'!I9)","v":16.095200000000002},{"$f":"IF($J46=0,0,'Switchgrass on Pasture'!J9)","v":16.684999999999999},{"$f":"IF($J46=0,0,'Switchgrass on Pasture'!K9)","v":35.62090962552918},2,{"$f":"'Switchgrass on Pasture'!M9","v":9.9586145610035022},{"$f":"'Switchgrass on Pasture'!N9","v":19.917229122007004},null,null,{"$f":"'Switchgrass on Pasture'!Q9","v":19.917229141155353},null,{"$f":"'Switchgrass on Pasture'!AD9","v":2},{"$f":"'Switchgrass on Pasture'!U9","v":"Disk"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Pasture'!N10","v":63.917229122007001},{"$f":"'Switchgrass on Pasture'!O10","v":6.3917229122007004},null,{"$f":"'Switchgrass on Pasture'!Q10","v":63.917229141155353},{"$f":"'Switchgrass on Pasture'!R10","v":6.3917229141155349}]
[null,null,"Spring Field Preparation",null,{"$f":"'Switchgrass on Pasture'!F11","v":"May"}]
[null,null,"Fertilizer Application",{"$f":"'Switchgrass on Pasture'!E12","v":"$/acre"},null,{"$f":"IF($J49=0,0,'Switchgrass on Pasture'!H12)","v":4.2091836734693883E-2},{"$f":"IF($J49=0,0,'Switchgrass on Pasture'!I12)","v":8.1839999999999993},{"$f":"IF($J49=0,0,'Switchgrass on Pasture'!J12)","v":9.9283333333333328},{"$f":"IF($J49=0,0,'Switchgrass on Pasture'!K12)","v":9.9254935337775017},2,{"$f":"'Switchgrass on Pasture'!M12","v":1.7378804676207369},{"$f":"'Switchgrass on Pasture'!N12","v":3.4757609352414738},null,null,{"$f":"'Switchgrass on Pasture'!Q12","v":3.4757612053266329},null,{"$f":"'Switchgrass on Pasture'!AD12","v":2},{"$f":"'Switchgrass on Pasture'!U12","v":"Fertilizer Application"}]
[null,null,"Lime",{"$f":"'Switchgrass on Pasture'!E13","v":"lbs/acre"},null,{"$f":"IF($J50=0,0,'Switchgrass on Pasture'!H13)","v":0},{"$f":"IF($J50=0,0,'Switchgrass on Pasture'!I13)","v":0},{"$f":"IF($J50=0,0,'Switchgrass on Pasture'!J13)","v":0},{"$f":"IF($J50=0,0,'Switchgrass on Pasture'!K13)","v":0},2000,{"$f":"'Switchgrass on Pasture'!M13","v":2.8300000000000002E-2},{"$f":"'Switchgrass on Pasture'!N13","v":56.6},null,null,{"$f":"'Switchgrass on Pasture'!Q13","v":56.6},null,{"$f":"'Switchgrass on Pasture'!AD13","v":2000},{"$f":"'Switchgrass on Pasture'!U13","v":"Lime"}]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"'Switchgrass on Pasture'!E14","v":"lbs/acre"},null,{"$f":"IF($J51=0,0,'Switchgrass on Pasture'!H14)","v":0},{"$f":"IF($J51=0,0,'Switchgrass on Pasture'!I14)","v":0},{"$f":"IF($J51=0,0,'Switchgrass on Pasture'!J14)","v":0},{"$f":"IF($J51=0,0,'Switchgrass on Pasture'!K14)","v":0},67,3.3631450881052825,{"$f":"'Switchgrass on Pasture'!N14","v":20.8035},null,null,{"$f":"'Switchgrass on Pasture'!Q14","v":20.8035},null,{"$f":"'Switchgrass on Pasture'!AD14","v":67},{"$f":"'Switchgrass on Pasture'!U14","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"'Switchgrass on Pasture'!E15","v":"lbs/acre"},null,{"$f":"IF($J52=0,0,'Switchgrass on Pasture'!H15)","v":0},{"$f":"IF($J52=0,0,'Switchgrass on Pasture'!I15)","v":0},{"$f":"IF($J52=0,0,'Switchgrass on Pasture'!J15)","v":0},{"$f":"IF($J52=0,0,'Switchgrass on Pasture'!K15)","v":0},67,0.96075187969924813,{"$f":"'Switchgrass on Pasture'!N15","v":20.133499999999998},null,null,{"$f":"'Switchgrass on Pasture'!Q15","v":20.133499999999998},null,{"$f":"'Switchgrass on Pasture'!AD15","v":67},{"$f":"'Switchgrass on Pasture'!U15","v":"Potash Fertilizer, 0-0-60"}]
[null,null,"Cultipacker",{"$f":"'Switchgrass on Pasture'!E16","v":0},null,{"$f":"IF($J53=0,0,'Switchgrass on Pasture'!H16)","v":9.9547511312217202E-2},{"$f":"IF($J53=0,0,'Switchgrass on Pasture'!I16)","v":15.2768},{"$f":"IF($J53=0,0,'Switchgrass on Pasture'!J16)","v":8.4580000000000002},{"$f":"IF($J53=0,0,'Switchgrass on Pasture'!K16)","v":20.598224482870975},1,{"$f":"'Switchgrass on Pasture'!M16","v":5.7322467811002786},{"$f":"'Switchgrass on Pasture'!N16","v":5.7322467811002786},null,null,{"$f":"'Switchgrass on Pasture'!Q16","v":5.7322466927302997},null,{"$f":"'Switchgrass on Pasture'!AD16","v":1},{"$f":"'Switchgrass on Pasture'!U16","v":"Cultipacker"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Pasture'!N17","v":106.74500771634175},{"$f":"'Switchgrass on Pasture'!O17","v":10.674500771634175},null,{"$f":"'Switchgrass on Pasture'!Q17","v":106.74500789805693},{"$f":"'Switchgrass on Pasture'!R17","v":10.674500789805693}]
[null,null,"Pre-Plant Weed Control"]
[null,null,"Custom Ground Herbicide",{"$f":"'Switchgrass on Pasture'!E19","v":"$/acre"},null,{"$f":"IF($J56=0,0,'Switchgrass on Pasture'!H19)","v":0},{"$f":"IF($J56=0,0,'Switchgrass on Pasture'!I19)","v":0},{"$f":"IF($J56=0,0,'Switchgrass on Pasture'!J19)","v":0},{"$f":"IF($J56=0,0,'Switchgrass on Pasture'!K19)","v":0},1,{"$f":"'Switchgrass on Pasture'!M19","v":6},{"$f":"'Switchgrass on Pasture'!N19","v":6},null,null,{"$f":"'Switchgrass on Pasture'!Q19","v":6},null,{"$f":"'Switchgrass on Pasture'!AD19","v":1},{"$f":"'Switchgrass on Pasture'!U19","v":"Custom Ground Herbicide"}]
[null,null,"Glyphosate",{"$f":"'Switchgrass on Pasture'!E20","v":"pt"},null,{"$f":"IF($J57=0,0,'Switchgrass on Pasture'!H20)","v":0},{"$f":"IF($J57=0,0,'Switchgrass on Pasture'!I20)","v":0},{"$f":"IF($J57=0,0,'Switchgrass on Pasture'!J20)","v":0},{"$f":"IF($J57=0,0,'Switchgrass on Pasture'!K20)","v":0},2,{"$f":"'Switchgrass on Pasture'!M20","v":4.75},{"$f":"'Switchgrass on Pasture'!N20","v":9.5},null,null,{"$f":"'Switchgrass on Pasture'!Q20","v":9.5},null,{"$f":"'Switchgrass on Pasture'!AD20","v":2},{"$f":"'Switchgrass on Pasture'!U20","v":"Glyphosate"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Pasture'!N21","v":15.5},{"$f":"'Switchgrass on Pasture'!O21","v":1.55},null,{"$f":"'Switchgrass on Pasture'!Q21","v":15.5},{"$f":"'Switchgrass on Pasture'!R21","v":1.55}]
[null,null,"Planting"]
[null,null,"Planter",{"$f":"'Switchgrass on Pasture'!E23","v":""},null,{"$f":"IF($J60=0,0,'Switchgrass on Pasture'!H23)","v":0.19642857142857142},{"$f":"IF($J60=0,0,'Switchgrass on Pasture'!I23)","v":15.2768},{"$f":"IF($J60=0,0,'Switchgrass on Pasture'!J23)","v":23.009999999999998},{"$f":"IF($J60=0,0,'Switchgrass on Pasture'!K23)","v":36.65073462043425},1,{"$f":"'Switchgrass on Pasture'!M23","v":17.322551443299584},{"$f":"'Switchgrass on Pasture'!N23","v":17.322551443299584},null,null,{"$f":"'Switchgrass on Pasture'!Q23","v":17.322551805567663},null,{"$f":"'Switchgrass on Pasture'!AD23","v":1},{"$f":"'Switchgrass on Pasture'!U23","v":"Planter"}]
[null,null,"Seed",{"$f":"'Switchgrass on Pasture'!E24","v":"lbs/acre"},null,{"$f":"IF($J61=0,0,'Switchgrass on Pasture'!H24)","v":0},{"$f":"IF($J61=0,0,'Switchgrass on Pasture'!I24)","v":0},{"$f":"IF($J61=0,0,'Switchgrass on Pasture'!J24)","v":0},{"$f":"IF($J61=0,0,'Switchgrass on Pasture'!K24)","v":0},8,{"$f":"'Switchgrass on Pasture'!M24","v":10},{"$f":"'Switchgrass on Pasture'!N24","v":80},null,null,{"$f":"'Switchgrass on Pasture'!Q24","v":80},null,{"$f":"'Switchgrass on Pasture'!AD24","v":8},{"$f":"'Switchgrass on Pasture'!U24","v":"Seed"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Pasture'!N25","v":97.322551443299588},{"$f":"'Switchgrass on Pasture'!O25","v":9.7322551443299581},null,{"$f":"'Switchgrass on Pasture'!Q25","v":97.322551805567656},{"$f":"'Switchgrass on Pasture'!R25","v":9.7322551805567663}]
[null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C26,'Switchgrass on Cropland'!C25)","v":"Post-Plant Weed Control"},null,{"$f":"'Switchgrass on Pasture'!F26","v":"May"}]
[null,null,"Custom Ground Herbicide",{"$f":"'Switchgrass on Pasture'!E27","v":"$/acre"},null,null,null,null,null,1,3.3631450881052825,{"$f":"'Switchgrass on Pasture'!N27","v":6},null,null,{"$f":"'Switchgrass on Pasture'!Q27","v":6},null,{"$f":"'Switchgrass on Pasture'!AD27","v":1},{"$f":"'Switchgrass on Pasture'!U27","v":"Custom Ground Herbicide"}]
[null,null,"Ally (Cimarron)",{"$f":"'Switchgrass on Pasture'!E28","v":"oz a.i."},null,null,null,null,null,0.5,{"$f":"'Switchgrass on Pasture'!M28","v":29.5},{"$f":"'Switchgrass on Pasture'!N28","v":14.75},null,null,{"$f":"'Switchgrass on Pasture'!Q28","v":14.75},null,{"$f":"'Switchgrass on Pasture'!AD28","v":0.5},{"$f":"'Switchgrass on Pasture'!U28","v":"Ally (Cimarron)"}]
[null,null," ",{"$f":"'Switchgrass on Pasture'!E29","v":" "},null,null,null,null,null,0,{"$f":"'Switchgrass on Pasture'!M29","v":0},{"$f":"'Switchgrass on Pasture'!N29","v":0},null,null,{"$f":"'Switchgrass on Pasture'!Q29","v":" "},null,{"$f":"'Switchgrass on Pasture'!AD29","v":0},{"$f":"'Switchgrass on Pasture'!U29","v":" "}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"'Switchgrass on Pasture'!N30","v":20.75},{"$f":"'Switchgrass on Pasture'!O30","v":2.0750000000000002},null,{"$f":"'Switchgrass on Pasture'!Q30","v":20.75},{"$f":"'Switchgrass on Pasture'!R30","v":2.0750000000000002}]
[]
[null,null,{"$f":"'Switchgrass on Pasture'!C32","v":"Operating Interest"},{"$f":"'Switchgrass on Pasture'!E32","v":"%"},null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"'Switchgrass on Pasture'!N32","v":22.123183294023377},{"$f":"'Switchgrass on Pasture'!O32","v":2.2123183294023376},null,{"$f":"'Switchgrass on Pasture'!Q32","v":22.123183294023377},{"$f":"'Switchgrass on Pasture'!R32","v":2.2123183294023376},{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"'Switchgrass on Pasture'!U32","v":"Operating Interest"}]
[]
[null,null,{"$f":"'Switchgrass on Pasture'!C34","v":"Total Specified Expenses (Est Year)"},null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Pasture'!N34","v":326.35797157567174},null,null,{"$f":"'Switchgrass on Pasture'!Q34","v":204.11296424074641},null,null,{"$f":"'Switchgrass on Pasture'!U34","v":"Total Specified Expenses (Est Year)"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Pasture'!U35","v":0}]
[null,null,{"$f":"'Switchgrass on Pasture'!C36","v":"Opportunity Cost of Foregone Profit for Est. Year"},null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Pasture'!N36","v":0},{"$f":"'Switchgrass on Pasture'!O36","v":0},null,{"$f":"'Switchgrass on Pasture'!Q36","v":0},{"$f":"'Switchgrass on Pasture'!R36","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'Switchgrass on Pasture'!U37","v":0}]
[null,null,{"$f":"'Switchgrass on Pasture'!C38","v":"Replant Charge"},{"$f":"'Switchgrass on Pasture'!E38","v":"% of Cost"},null,null,null,null,null,0.25,null,{"$f":"'Switchgrass on Pasture'!N38","v":81.589492893917935},{"$f":"'Switchgrass on Pasture'!O38","v":8.1589492893917939},null,{"$f":"'Switchgrass on Pasture'!Q38","v":51.028241060186602},{"$f":"'Switchgrass on Pasture'!R38","v":5.1028241060186605},{"$f":"'Switchgrass on Pasture'!AD38","v":0.25},{"$f":"'Switchgrass on Pasture'!U38","v":"Replant Charge"}]
[]
[null,{"$f":"CONCATENATE(\"2 — \",H114,\" Years\",)","v":"2 — 10 Years"},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C40,'Switchgrass on Cropland'!C39)","v":"Fertilizer"},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!F40,'Switchgrass on Cropland'!F39)","v":"Apr"}]
[null,null,"Fertilizer Application",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E41,'Switchgrass on Cropland'!E40)","v":" "},null,{"$f":"IF($J78=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H41,'Switchgrass on Cropland'!H40))","v":4.2091836734693883E-2},{"$f":"IF($J78=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I41,'Switchgrass on Cropland'!I40))","v":8.1839999999999993},{"$f":"IF($J78=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J41,'Switchgrass on Cropland'!J40))","v":9.9283333333333328},{"$f":"IF($J78=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K41,'Switchgrass on Cropland'!K40))","v":9.9254935337775017},1,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M41,'Switchgrass on Cropland'!M40)","v":1.7378804676207369},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N41,'Switchgrass on Cropland'!N40)","v":1.7378804676207369},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q41,'Switchgrass on Cropland'!Q40)","v":1.7378806026633165},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD41,'Switchgrass on Cropland'!AD40)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U41,'Switchgrass on Cropland'!U40)","v":"Fertilizer Application"}]
[null,null,"Urea, 46-0-0",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E42,'Switchgrass on Cropland'!E41)","v":"lbs/acre"},null,null,null,null,null,130,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M42,'Switchgrass on Cropland'!M41)","v":0.28549999999999998},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N42,'Switchgrass on Cropland'!N41)","v":37.114999999999995},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q42,'Switchgrass on Cropland'!Q41)","v":37.114999999999995},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD42,'Switchgrass on Cropland'!AD41)","v":130},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U42,'Switchgrass on Cropland'!U41)","v":"Urea, 46-0-0"}]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E43,'Switchgrass on Cropland'!E42)","v":"lbs/acre"},null,null,null,null,null,50,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M43,'Switchgrass on Cropland'!M42)","v":0.3105},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N43,'Switchgrass on Cropland'!N42)","v":15.525},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q43,'Switchgrass on Cropland'!Q42)","v":15.525},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD43,'Switchgrass on Cropland'!AD42)","v":50},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U43,'Switchgrass on Cropland'!U42)","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E44,'Switchgrass on Cropland'!E43)","v":"lbs/acre"},null,null,null,null,null,140,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M44,'Switchgrass on Cropland'!M43)","v":0.30049999999999999},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N44,'Switchgrass on Cropland'!N43)","v":42.07},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q44,'Switchgrass on Cropland'!Q43)","v":42.07},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD44,'Switchgrass on Cropland'!AD43)","v":140},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U44,'Switchgrass on Cropland'!U43)","v":"Potash Fertilizer, 0-0-60"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N45,'Switchgrass on Cropland'!N44)","v":96.447880467620735},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O45,'Switchgrass on Cropland'!O44)","v":65.600880346847532},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q45,'Switchgrass on Cropland'!Q44)","v":96.447880602663304},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!R45,'Switchgrass on Cropland'!R44)","v":65.600880438699335}]
[null,"Year 2",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C46,'Switchgrass on Cropland'!C45)","v":"Harvest"},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!F46,'Switchgrass on Cropland'!F45)","v":"Nov"},null,null,null,"   Double Harvest",null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Mower",{"$f":"IF(J84=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E47,'Switchgrass on Cropland'!E46))","v":""},null,{"$f":"IF($J84=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H47,'Switchgrass on Cropland'!H46))","v":0.10296119809394146},{"$f":"IF($J84=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I47,'Switchgrass on Cropland'!I46))","v":16.913599999999999},{"$f":"IF($J84=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J47,'Switchgrass on Cropland'!J46))","v":9.4612639999999999},{"$f":"IF($J84=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K47,'Switchgrass on Cropland'!K46))","v":20.860281141281451},1,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M47,'Switchgrass on Cropland'!M46)","v":6.2276230106322803},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N47,'Switchgrass on Cropland'!N46)","v":6.2276230106322803},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q47,'Switchgrass on Cropland'!Q46)","v":6.2276229692122946},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD47,'Switchgrass on Cropland'!AD46)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U47,'Switchgrass on Cropland'!U46)","v":"Mower"}]
[null,null,"Hay Rake",{"$f":"IF(J85=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E48,'Switchgrass on Cropland'!E47))","v":0},null,{"$f":"IF($J85=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H48,'Switchgrass on Cropland'!H47))","v":0},{"$f":"IF($J85=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I48,'Switchgrass on Cropland'!I47))","v":0},{"$f":"IF($J85=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J48,'Switchgrass on Cropland'!J47))","v":0},{"$f":"IF($J85=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K48,'Switchgrass on Cropland'!K47))","v":0},0,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M48,'Switchgrass on Cropland'!M47)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N48,'Switchgrass on Cropland'!N47)","v":0},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q48,'Switchgrass on Cropland'!Q47)","v":0},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD48,'Switchgrass on Cropland'!AD47)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U48,'Switchgrass on Cropland'!U47)","v":"Hay Rake"}]
[null,null,"Baler",{"$f":"IF(J86=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E49,'Switchgrass on Cropland'!E48))","v":" "},null,{"$f":"IF($J86=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H49,'Switchgrass on Cropland'!H48))","v":0.14053426248548201},{"$f":"IF($J86=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I49,'Switchgrass on Cropland'!I48))","v":14.458399999999999},{"$f":"IF($J86=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J49,'Switchgrass on Cropland'!J48))","v":31.847987500000002},{"$f":"IF($J86=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K49,'Switchgrass on Cropland'!K48))","v":55.79618142409079},1,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M49,'Switchgrass on Cropland'!M48)","v":16.21098819955283},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N49,'Switchgrass on Cropland'!N48)","v":16.21098819955283},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q49,'Switchgrass on Cropland'!Q48)","v":16.210988224530841},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD49,'Switchgrass on Cropland'!AD48)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U49,'Switchgrass on Cropland'!U48)","v":"Baler"},null,{"$f":"IF(T83=FALSE,IF(J86+J89>1,FALSE,TRUE),IF(J86+J89>2,FALSE,TRUE))","v":true}]
[null,null,"Twine",{"$f":"IF(J87=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E50,'Switchgrass on Cropland'!E49))","v":"$/bale"},null,{"$f":"IF($J87=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H50,'Switchgrass on Cropland'!H49))","v":0},{"$f":"IF($J87=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I50,'Switchgrass on Cropland'!I49))","v":0},{"$f":"IF($J87=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J50,'Switchgrass on Cropland'!J49))","v":0},{"$f":"IF($J87=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K50,'Switchgrass on Cropland'!K49))","v":0},{"$f":"IF(J86=0,0,IF(M110=0,0,M112*2000/M110))","v":5.8245358572988719},0.8600000000000001,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N50,'Switchgrass on Cropland'!N49)","v":5.00910083727703},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q50,'Switchgrass on Cropland'!Q49)","v":5.00910083727703},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD50,'Switchgrass on Cropland'!AD49)","v":5.8245358572988719},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U50,'Switchgrass on Cropland'!U49)","v":"Twine"}]
[null,null,"Bale Hauler",{"$f":"IF(J88=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E51,'Switchgrass on Cropland'!E50))","v":" "},null,{"$f":"IF($J88=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H51,'Switchgrass on Cropland'!H50))","v":0.14130855594270231},{"$f":"IF($J88=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I51,'Switchgrass on Cropland'!I50))","v":8.1839999999999993},{"$f":"IF($J88=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J51,'Switchgrass on Cropland'!J50))","v":7.9022499999999996},{"$f":"IF($J88=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K51,'Switchgrass on Cropland'!K50))","v":22.054581493753268},{"$f":"J86","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M51,'Switchgrass on Cropland'!M50)","v":7.2619641870770213},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N51,'Switchgrass on Cropland'!N50)","v":7.2619641870770213},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q51,'Switchgrass on Cropland'!Q50)","v":7.2619642667443696},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD51,'Switchgrass on Cropland'!AD50)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U51,'Switchgrass on Cropland'!U50)","v":"Bale Hauler"}]
[null,null,"Forage Harvester",{"$f":"IF(J89=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E52,'Switchgrass on Cropland'!E51))","v":0},null,{"$f":"IF($J89=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H52,'Switchgrass on Cropland'!H51))","v":0},{"$f":"IF($J89=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I52,'Switchgrass on Cropland'!I51))","v":0},{"$f":"IF($J89=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J52,'Switchgrass on Cropland'!J51))","v":0},{"$f":"IF($J89=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K52,'Switchgrass on Cropland'!K51))","v":0},0,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M52,'Switchgrass on Cropland'!M51)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N52,'Switchgrass on Cropland'!N51)","v":0},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q52,'Switchgrass on Cropland'!Q51)","v":0},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD52,'Switchgrass on Cropland'!AD51)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U52,'Switchgrass on Cropland'!U51)","v":"Forage Harvester"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N53,'Switchgrass on Cropland'!N52)","v":34.70967623453916},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O53,'Switchgrass on Cropland'!O52)","v":3.274497757975392},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q53,'Switchgrass on Cropland'!Q52)","v":34.709676297764538},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!R53,'Switchgrass on Cropland'!R52)","v":3.2744977639400501}]
[]
[null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C55,'Switchgrass on Cropland'!C54)","v":"Operating Interest"},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E55,'Switchgrass on Cropland'!E54)","v":"%"},null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N55,'Switchgrass on Cropland'!N54)","v":4.5583251973464387},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O55,'Switchgrass on Cropland'!O54)","v":0.43003067899494701},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q55,'Switchgrass on Cropland'!Q54)","v":4.5583251973464378},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!R55,'Switchgrass on Cropland'!R54)","v":0.43003067899494696},{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U55,'Switchgrass on Cropland'!U54)","v":"Operating Interest"}]
[]
[null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C57,'Switchgrass on Cropland'!C56)","v":"Total Specified Expenses (Year 2)"},null,null,null,null,null,null,null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N57,'Switchgrass on Cropland'!N56)","v":135.71588189950634},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q57,'Switchgrass on Cropland'!Q56)","v":135.71588209777428},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U57,'Switchgrass on Cropland'!U56)","v":"Total Specified Expenses (Year 2)"}]
[]
[null,{"$f":"CONCATENATE(\"Years  3 — \",H114)","v":"Years  3 — 10"},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C59,'Switchgrass on Cropland'!C58)","v":"Harvest"},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!F59,'Switchgrass on Cropland'!F58)","v":"Nov"},null,null,null,"   Double Harvest",null,null,null,null,null,null,null,null,null,null,false]
[null,null,"Mower",{"$f":"IF(J97=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E60,'Switchgrass on Cropland'!E59))","v":""},null,{"$f":"IF($J97=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H60,'Switchgrass on Cropland'!H59))","v":0.11752136752136752},{"$f":"IF($J97=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I60,'Switchgrass on Cropland'!I59))","v":16.913599999999999},{"$f":"IF($J97=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J60,'Switchgrass on Cropland'!J59))","v":9.4612639999999999},{"$f":"IF($J97=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K60,'Switchgrass on Cropland'!K59))","v":20.860281141281451},1,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M60,'Switchgrass on Cropland'!M59)","v":7.1082969717317939},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N60,'Switchgrass on Cropland'!N59)","v":7.1082969717317939},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q60,'Switchgrass on Cropland'!Q59)","v":7.1082969244544376},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD60,'Switchgrass on Cropland'!AD59)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U60,'Switchgrass on Cropland'!U59)","v":"Mower"}]
[null,null,"Hay Rake",{"$f":"IF(J98=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E61,'Switchgrass on Cropland'!E60))","v":0},null,{"$f":"IF($J98=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H61,'Switchgrass on Cropland'!H60))","v":0},{"$f":"IF($J98=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I61,'Switchgrass on Cropland'!I60))","v":0},{"$f":"IF($J98=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J61,'Switchgrass on Cropland'!J60))","v":0},{"$f":"IF($J98=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K61,'Switchgrass on Cropland'!K60))","v":0},0,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M61,'Switchgrass on Cropland'!M60)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N61,'Switchgrass on Cropland'!N60)","v":0},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q61,'Switchgrass on Cropland'!Q60)","v":0},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD61,'Switchgrass on Cropland'!AD60)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U61,'Switchgrass on Cropland'!U60)","v":"Hay Rake"}]
[null,null,"Baler",{"$f":"IF(J99=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E62,'Switchgrass on Cropland'!E61))","v":" "},null,{"$f":"IF($J99=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H62,'Switchgrass on Cropland'!H61))","v":0.21080139372822301},{"$f":"IF($J99=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I62,'Switchgrass on Cropland'!I61))","v":14.458399999999999},{"$f":"IF($J99=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J62,'Switchgrass on Cropland'!J61))","v":31.847987500000002},{"$f":"IF($J99=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K62,'Switchgrass on Cropland'!K61))","v":55.79618142409079},1,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M62,'Switchgrass on Cropland'!M61)","v":24.316482299329245},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N62,'Switchgrass on Cropland'!N61)","v":24.316482299329245},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q62,'Switchgrass on Cropland'!Q61)","v":24.316482336796259},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD62,'Switchgrass on Cropland'!AD61)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U62,'Switchgrass on Cropland'!U61)","v":"Baler"},null,{"$f":"IF(T96=FALSE,IF(J99+J102>1,FALSE,TRUE),IF(J99+J102>2,FALSE,TRUE))","v":true}]
[null,null,"Twine",{"$f":"IF(J100=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E63,'Switchgrass on Cropland'!E62))","v":"$/bale"},null,{"$f":"IF($J100=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H63,'Switchgrass on Cropland'!H62))","v":0},{"$f":"IF($J100=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I63,'Switchgrass on Cropland'!I62))","v":0},{"$f":"IF($J100=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J63,'Switchgrass on Cropland'!J62))","v":0},{"$f":"IF($J100=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K63,'Switchgrass on Cropland'!K62))","v":0},{"$f":"IF(J99=0,0,IF(M110=0,0,M113*2000/M110))","v":8.7368037859483074},0.8600000000000001,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N63,'Switchgrass on Cropland'!N62)","v":7.5136512559155451},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q63,'Switchgrass on Cropland'!Q62)","v":7.5136512559155451},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD63,'Switchgrass on Cropland'!AD62)","v":8.7368037859483074},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U63,'Switchgrass on Cropland'!U62)","v":"Twine"}]
[null,null,"Bale Hauler",{"$f":"IF(J101=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E64,'Switchgrass on Cropland'!E63))","v":" "},null,{"$f":"IF($J101=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H64,'Switchgrass on Cropland'!H63))","v":0.21196283391405346},{"$f":"IF($J101=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I64,'Switchgrass on Cropland'!I63))","v":8.1839999999999993},{"$f":"IF($J101=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J64,'Switchgrass on Cropland'!J63))","v":7.9022499999999996},{"$f":"IF($J101=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K64,'Switchgrass on Cropland'!K63))","v":22.054581493753268},{"$f":"J99","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M64,'Switchgrass on Cropland'!M63)","v":10.892946280615531},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N64,'Switchgrass on Cropland'!N63)","v":10.892946280615531},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q64,'Switchgrass on Cropland'!Q63)","v":10.892946400116553},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD64,'Switchgrass on Cropland'!AD63)","v":1},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U64,'Switchgrass on Cropland'!U63)","v":"Bale Hauler"}]
[null,null,"Forage Harvester",{"$f":"IF(J102=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E65,'Switchgrass on Cropland'!E64))","v":0},null,{"$f":"IF($J102=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!H65,'Switchgrass on Cropland'!H64))","v":0},{"$f":"IF($J102=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I65,'Switchgrass on Cropland'!I64))","v":0},{"$f":"IF($J102=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!J65,'Switchgrass on Cropland'!J64))","v":0},{"$f":"IF($J102=0,0,IF($T$5=\"Pasture\",'Switchgrass on Pasture'!K65,'Switchgrass on Cropland'!K64))","v":0},0,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!M65,'Switchgrass on Cropland'!M64)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N65,'Switchgrass on Cropland'!N64)","v":0},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q65,'Switchgrass on Cropland'!Q64)","v":0},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!AD65,'Switchgrass on Cropland'!AD64)","v":0},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U65,'Switchgrass on Cropland'!U64)","v":"Forage Harvester"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N66,'Switchgrass on Cropland'!N65)","v":49.831376807592115},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O66,'Switchgrass on Cropland'!O65)","v":29.192695782252606},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q66,'Switchgrass on Cropland'!Q65)","v":49.831376917282796},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!R66,'Switchgrass on Cropland'!R65)","v":29.192695846512652}]
[]
[null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C68,'Switchgrass on Cropland'!C67)","v":"Operating Interest"},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E68,'Switchgrass on Cropland'!E67)","v":"%"},null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N68,'Switchgrass on Cropland'!N67)","v":4.9202146717711503},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O68,'Switchgrass on Cropland'!O67)","v":2.8824074167364255},null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q68,'Switchgrass on Cropland'!Q67)","v":4.9202146717711503},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!R68,'Switchgrass on Cropland'!R67)","v":2.8824074167364255},{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U68,'Switchgrass on Cropland'!U67)","v":"Operating Interest"}]
[]
[null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!C70,'Switchgrass on Cropland'!C69)","v":"Total Specified Expenses (Year 3 - 10)"},null,null,null,null,null,null,null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!N70,'Switchgrass on Cropland'!N69)","v":151.199471946984},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!Q70,'Switchgrass on Cropland'!Q69)","v":151.19947219171726},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!U70,'Switchgrass on Cropland'!U69)","v":"Total Specified Expenses (Years 3 - 10)"}]
[]
[]
[null,null,"PV of Total Specified Expenses",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E72,'Switchgrass on Cropland'!E71)","v":137.56115054834024},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I72,'Switchgrass on Cropland'!I71)","v":"Capital Recovery Rate:"},{"$f":"Inputs!P19","v":0.06},null,null,null,"Avg. Dry Weight of Bale:",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!O72,'Switchgrass on Cropland'!O71)","v":1373.5}]
[null,null,"Average Yield Net of Losses",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E73,'Switchgrass on Cropland'!E72)","v":4.7840000000000007},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I73,'Switchgrass on Cropland'!I72)","v":"Fuel ($/gal):"},{"$f":"Inputs!G11","v":2.48},null,null,null,"Switchgrass Price:",{"$f":"Inputs!P11","v":50},null,null,null,"Average Yield Net of Losses",{"$f":"CONCATENATE(IF($T$5=\"Pasture\",'Switchgrass on Pasture'!W73,'Switchgrass on Cropland'!W72),\" tons per acre\")","v":"4.784 tons per acre"}]
[null,null,"PV of Price",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E74,'Switchgrass on Cropland'!E73)","v":35.513222322665939},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I74,'Switchgrass on Cropland'!I73)","v":"Operator Labor ($/hr):"},{"$f":"Inputs!G15","v":9.25},null,null,null,"Year 2 field Yield in Dry Ton--Y:",4,null,null,null,"Year 2 field Yield in Dry Ton--Y:",{"$f":"CONCATENATE(T112,\" tons per acre\")","v":"4 tons per acre"},null,{"$f":"IF(T5=\"Cropland\",'Switchgrass on Cropland'!AG73,'Switchgrass on Pasture'!AG74)","v":4}]
[null,null,"PV of Profit over Useful Life",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E75,'Switchgrass on Cropland'!E74)","v":414.86310944829421},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I75,'Switchgrass on Cropland'!I74)","v":"Hired Labor ($/hr):"},{"$f":"Inputs!G17","v":8},null,null,null,{"$f":"CONCATENATE(\"Year 3 - \",H114,\" field yield in Dry Ton--Y:\")","v":"Year 3 - 10 field yield in Dry Ton--Y:"},6,null,null,null,{"$f":"CONCATENATE(\"Year 3 - \",R114,\" field yield in Dry Ton--Y:\")","v":"Year 3 - 10 field yield in Dry Ton--Y:"},{"$f":"CONCATENATE(T113,\" tons per acre\")","v":"6 tons per acre"},null,{"$f":"IF(T5=\"Cropland\",'Switchgrass on Cropland'!AG74,'Switchgrass on Pasture'!AG75)","v":6}]
[null,null,"Average Profit PV",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E76,'Switchgrass on Cropland'!E75)","v":41.48631094482942},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I76,'Switchgrass on Cropland'!I75)","v":"Stand Life (yrs):"},10,null,null,null,null,null,null,null,null,"Stand Life (yrs):",{"$f":"T114","v":10},null,{"$f":"IF(T5=\"Cropland\",'Switchgrass on Cropland'!AB75,'Switchgrass on Pasture'!AB76)","v":10}]
[null,null,"Average Revenue per acre:",{"$f":"M111*D111","v":239.20000000000005},null,null,{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!I77,'Switchgrass on Cropland'!I76)","v":"Percent of Yield Loss: "},0.08,null,null,null,"Breakeven Price per dry ton:",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!E77,'Switchgrass on Cropland'!E76)","v":38.41471680222282},null,null,null,"Breakeven Price: ",{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!W77,'Switchgrass on Cropland'!W76)","v":38.414716871781664},null,{"$f":"IF(T6=\"Cropland\",'Switchgrass on Cropland'!AB76,'Switchgrass on Pasture'!AB77)","v":0.08}]
[]
[null," Please do not use copy and paste when modifying information across a range of cells. Special formatting was applied to allow for at least some error checking and is voided if using copy and paste."]
[]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[]
[]
[]
[]
[]
[null,null,"For the 'Save(#)' macros."]
[]
[null,null,null,"Producer","Benchmark"]
[null,null,"Establishment Year"]
[null,null,{"$f":"IF($T$5=\"Cropland\",R15,R50)","v":"Lime"},{"$f":"IF(C50=C130,IF(T5=\"Cropland\",J15,J50),0)","v":2000},{"$f":"IF(T5=\"Cropland\",Q15,Q50)","v":2000},{"$f":"IF($T$5=\"Cropland\",R15,R50)","v":"Lime"}]
[null,null,{"$f":"IF($T$5=\"Cropland\",R16,R51)","v":"Triple Super Phosphate, 0-45-0"},{"$f":"IF(C51=C131,IF(T7=\"Cropland\",#REF!,J51),0)","v":67},{"$f":"IF(T7=\"Cropland\",#REF!,Q51)","v":67},{"$f":"IF($T$5=\"Cropland\",R16,R51)","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,{"$f":"IF($T$5=\"Cropland\",R17,R52)","v":"Potash Fertilizer, 0-0-60"},{"$f":"IF(C52=C132,IF(T8=\"Cropland\",#REF!,J52),0)","v":67},{"$f":"IF(T8=\"Cropland\",#REF!,Q52)","v":67},{"$f":"IF($T$5=\"Cropland\",R17,R52)","v":"Potash Fertilizer, 0-0-60"}]
[null,null,"Establishment Costs ($/acre)",{"$f":"IF(T5=\"Cropland\",L37,L71)","v":289.4451085242668},{"$f":"IF(T5=\"Cropland\",O37,O71)","v":289.44510922034817},"Establishment Costs ($/acre)"]
[null,null,{"$f":"CONCATENATE(\"Year 2 – \",H114,\" Fertilizer\")","v":"Year 2 – 10 Fertilizer"}]
[null,null,{"$f":"R79","v":"Urea, 46-0-0"},{"$f":"IF(C79=C135,J79,0)","v":130},{"$f":"Q79","v":130},"Urea, 46-0-0"]
[null,null,{"$f":"R80","v":"Triple Super Phosphate, 0-45-0"},{"$f":"IF(C80=C136,J80,0)","v":50},50,"Triple Super Phosphate, 0-45-0"]
[null,null,{"$f":"R81","v":"Potash Fertilizer, 0-0-60"},{"$f":"IF(C81=C137,J81,0)","v":140},140,"Potash Fertilizer, 0-0-60"]
[null,null,"Harvest Year 2"]
[null,null,{"$f":"IF(J84=0,\"—\",C84)","v":"Mower"},{"$f":"IF(Q84=0,\"—\",R84)","v":"Mower"}]
[null,null,{"$f":"IF(J85=0,\"—\",C85)","v":"—"},{"$f":"IF(Q85=0,\"—\",R85)","v":"—"}]
[null,null,{"$f":"IF(J86=0,\"—\",C86)","v":"Baler"},{"$f":"IF(Q86=0,\"—\",R86)","v":"Baler"}]
[null,null,{"$f":"IF(J88=0,\"—\",C88)","v":"Bale Hauler"},{"$f":"IF(Q88=0,\"—\",R88)","v":"Bale Hauler"}]
[null,null,{"$f":"IF(J89=0,\"—\",C89)","v":"—"},{"$f":"IF(Q89=0,\"—\",R89)","v":"—"}]
[null,null,"Harvest Costs ($/acre)",{"$f":"L94","v":135.71588189950634},{"$f":"O94","v":135.71588209777428},"Harvest Costs ($/acre)"]
[null,null,{"$f":"CONCATENATE(\"Harvest Year 3 – \",H114)","v":"Harvest Year 3 – 10"}]
[null,null,{"$f":"IF(J97=0,\"—\",C97)","v":"Mower"},{"$f":"IF(Q97=0,\"—\",R97)","v":"Mower"}]
[null,null,{"$f":"IF(J98=0,\"—\",C98)","v":"—"},{"$f":"IF(Q98=0,\"—\",R98)","v":"—"}]
[null,null,{"$f":"IF(J99=0,\"—\",C99)","v":"Baler"},{"$f":"IF(Q99=0,\"—\",R99)","v":"Baler"}]
[null,null,{"$f":"IF(J101=0,\"—\",C101)","v":"Bale Hauler"},{"$f":"IF(Q101=0,\"—\",R101)","v":"Bale Hauler"}]
[null,null,{"$f":"IF(J102=0,\"—\",C102)","v":"—"},{"$f":"IF(Q102=0,\"—\",R102)","v":"—"}]
[null,null,"Harvest Costs ($/acre)",{"$f":"L107","v":151.199471946984},{"$f":"O107","v":151.19947219171726},"Harvest Costs ($/acre)"]
[null,null,"Breakeven Price Required",{"$f":"M115","v":38.41471680222282},{"$f":"R115","v":38.414716871781664},"Breakeven Price Required"]
[null,null,"Stand Life",{"$f":"H114","v":10},{"$f":"R114","v":10},"Stand Life"]
[null,null,"Average Yield net of losses",{"$f":"D111","v":4.7840000000000007},{"$f":"IF($T$5=\"Pasture\",'Switchgrass on Pasture'!W73,'Switchgrass on Cropland'!W72)","v":4.7840000000000007},"Average Yield net of losses"]

{"sheet":"Switchgrass on Cropland","index":11,"n_rows":85,"n_cols":33,"rows_kept":85,"cut":false,"hidden":true,"merged":[[2,13,2,14],[2,16,2,17],[0,20,2,33],[55,18,57,18]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Variable Prices Utilized"]
[null,null,"Cropland"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Producer",null,null,"Benchmark"]
[null,null,"Operation/ Operating Input",null,"Size/Unit","Month","Year","Labor\nHours","Fuel\n($/hr)","R&M","Capital \nRecovery","Amount","Cost in $ \nper Unit","Total\nCost","PV of \nTotal Cost",null,"Total\nCost","PV of \nTotal Cost",null,null,"Operation/",null,"Size/Unit","Month","Year","Labor\nHours","Fuel\n($/hr)","R&M","Capital \nRecovery","Amount","Cost in \n$ per Unit","Total\nCost","Prorated PV\nof Total Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Operating Input"]
[null,null,"Fall Field Preparation",null,null,"Sep","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Field Preparation",null,null,"Sep","Est"]
[null,null,{"$f":"Switchgrass!C11","v":"Chisel Plow"},null,{"$f":"IF(C7=\"Custom Para-Tilling\",\"$/acre\",\" \")","v":" "},null,null,{"$f":"IF(L7=0,0,IF(C7=\"Custom Para-Tilling\",0,IF(C7=\"Chisel Plow\",Implements!BE148+Implements!BE149,IF(C7=\"Para-Till\",Implements!BE154+Implements!BE155))))","v":0.15772058823529414},{"$f":"IF(L7=0,0,IF(C7=\"Custom Para-Tilling\",0,IF(C7=\"Chisel Plow\",(Implements!BF148+Implements!BF149)*J72,IF(C7=\"Para-Till\",(Implements!BF154+Implements!BF155)*J72))))","v":17.459199999999999},{"$f":"IF(L7=0,0,IF(C7=\"Custom Para-Tilling\",0,IF(C7=\"Chisel Plow\",Implements!BG148+Implements!BG149,IF(C7=\"Para-Till\",Implements!BG154+Implements!BG155))))","v":12.368749999999999},{"$f":"IF(L7=0,0,IF(C7=\"Custom Para-Tilling\",0,IF(C7=\"Chisel Plow\",Implements!BH148+Implements!BH149,IF(C7=\"Para-Till\",Implements!BH154+Implements!BH155))))","v":26.424474695668344},{"$f":"Switchgrass!J11","v":1},{"$f":"H7*((1*J73+(E80-1)*J74)+I7+J7*1+K7)","v":10.961963306780044},{"$f":"L7*M7","v":10.961963306780044},null,null,{"$f":"AF7","v":10.96196344930393},null,null,null,"Chisel Plow",null,null,null,null,{"$f":"IF(L7=0,0,IF(C7=\"Chisel Plow\",Implements!AS148+Implements!AS149,IF(C7=\"Para-Till\",Implements!AS154+Implements!AS155)))","v":0.15772058823529414},{"$f":"IF(L7=0,0,IF(C7=\"Chisel Plow\",(Implements!AT148+Implements!AT149)*J72,IF(C7=\"Para-Till\",(Implements!AT154+Implements!AT155)*J72)))","v":17.459199999999999},{"$f":"IF(L7=0,0,IF(C7=\"Chisel Plow\",Implements!AU148+Implements!AU149,IF(C7=\"Para-Till\",Implements!AU154+Implements!AU155)))","v":12.368749999999999},{"$f":"IF(L7=0,0,IF(C7=\"Chisel Plow\",Implements!AV148+Implements!AV149,IF(C7=\"Para-Till\",Implements!AV154+Implements!AV155)))","v":26.424475599316285},1,{"$f":"Z7*((1*AB73+(F80-1)*AB74)+AA7+AB7*1+AC7)","v":10.96196344930393},{"$f":"AD7*AE7","v":10.96196344930393}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N7:N7)","v":10.961963306780044},{"$f":"+N8/$J$75","v":1.0961963306780045},null,{"$f":"AF8","v":10.96196344930393},{"$f":"AG8","v":1.0961963449303931},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF7:AF7)","v":10.96196344930393},{"$f":"AF8/$AB$75","v":1.0961963449303931}]
[null,null,"Spring Field Preparation",null,null,"Mar","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Field Preparation",null,null,"Mar","Est"]
[null,null,{"$f":"Switchgrass!C14","v":"Fertilizer Application"},null,{"$f":"IF(C10=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,null,{"$f":"IF(L10=0,0,IF(C10=\"Fertilizer Application\",Implements!BE158,0))","v":4.2091836734693883E-2},{"$f":"IF(L10=0,0,IF(L10=0,0,IF(C10=\"Fertilizer Application\",(Implements!BF158*J72),0)))","v":8.1839999999999993},{"$f":"IF(L10=0,0,IF(L10=0,0,IF(C10=\"Fertilizer Application\",Implements!BG158,0)))","v":9.9283333333333328},{"$f":"IF(L10=0,0,IF(L10=0,0,IF(C10=\"Fertilizer Application\",Implements!BH158,0)))","v":9.9254935337775017},{"$f":"Switchgrass!J14","v":2},{"$f":"IF(C10=\"Fertilizer Application\",(H10*((1*J73+(E83-1)*J74)+I10+J10+K10)),Inputs!P25)","v":1.7378804676207369},{"$f":"L10*M10","v":3.4757609352414738},null,null,{"$f":"AF10","v":3.4757612053266329},null,null,null,"Fertilizer Application",null,null,null,null,{"$f":"Implements!AS158","v":4.2091836734693883E-2},{"$f":"Implements!AT158*AB72","v":8.1839999999999993},{"$f":"Implements!AU158","v":9.9283333333333328},{"$f":"Implements!AV158","v":9.9254967420618136},2,{"$f":"Z10*((1*AB73+(F83-1)*AB74)+AA10+AB10*1+AC10)","v":1.7378806026633165},{"$f":"AD10*AE10","v":3.4757612053266329}]
[null,null,{"$f":"Switchgrass!C15","v":"Lime"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J15","v":2000},{"$f":"VLOOKUP(C11,Inputs!$I$35:$R$43,10,FALSE)","v":2.8300000000000002E-2},{"$f":"L11*M11","v":56.6},null,null,{"$f":"AF11","v":56.6},null,null,null,"Lime",null,"lbs/acre",null,null,null,null,null,null,2000,{"$f":"Inputs!N43/2000","v":2.8300000000000002E-2},{"$f":"AD11*AE11","v":56.6}]
[null,null,{"$f":"Switchgrass!C16","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J16","v":67},{"$f":"VLOOKUP(C12,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"L12*M12","v":20.8035},null,null,{"$f":"AF12","v":20.8035},null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,null,67,{"$f":"Inputs!N37/2000","v":0.3105},{"$f":"AD12*AE12","v":20.8035}]
[null,null,{"$f":"Switchgrass!C17","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J17","v":67},{"$f":"VLOOKUP(C13,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"L13*M13","v":20.133499999999998},null,null,20.133499999999998,null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,null,67,{"$f":"Inputs!N39/2000","v":0.30049999999999999},{"$f":"AD13*AE13","v":20.133499999999998}]
[null,null,{"$f":"Switchgrass!C18","v":"Disk"},null,null,null,null,{"$f":"IF(L14=0,0,Implements!BE138+Implements!BE139)","v":0.1219654528478058},{"$f":"IF(L14=0,0,(Implements!BF138+Implements!BF139)*J72)","v":16.095200000000002},{"$f":"IF(L14=0,0,Implements!BG138+Implements!BG139)","v":16.684999999999999},{"$f":"IF(L14=0,0,Implements!BH138+Implements!BH139)","v":35.62090962552918},{"$f":"Switchgrass!J18","v":1},{"$f":"H14*((1*J73+(E80-1)*J74)+I14+J14*1+K14)","v":9.9586145610035022},{"$f":"L14*M14","v":9.9586145610035022},null,null,9.9586145705776765,null,null,null,"Disk",null,null,null,null,{"$f":"Implements!AS138+Implements!AS139","v":0.1219654528478058},{"$f":"(Implements!AT138+Implements!AT139)*AB72","v":16.095200000000002},{"$f":"Implements!AU138+Implements!AU139","v":16.684999999999999},{"$f":"Implements!AV138+Implements!AV139","v":35.620909704028257},1,{"$f":"Z14*((1*AB73+(F80-1)*AB74)+AA14+AB14*1+AC14)","v":9.9586145705776765},{"$f":"AD14*AE14","v":9.9586145705776765}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N10:N14)","v":110.97137549624497},{"$f":"+N15/$J$75","v":11.097137549624497},null,110.97137577590431,11.097137577590431,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF9:AF14)","v":110.97137577590431},{"$f":"AF15/$AB$75","v":11.097137577590431}]
[null,null,"Pre-Plant Weed Control",null,null,"Mar","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Plant Weed Control",null,null,"Mar","Est"]
[null,null,{"$f":"Switchgrass!C21","v":"Custom Ground Herbicide"},null,"$/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J21","v":1},{"$f":"VLOOKUP(C17,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"L17*M17","v":6},null,null,{"$f":"AF17","v":6},null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AD17*AE17","v":6}]
[null,null,{"$f":"Switchgrass!C22","v":"Glyphosate"},null,{"$f":"VLOOKUP(C18,Inputs!B43:F61,2,FALSE)","v":"pt"},null,null,null,null,null,null,{"$f":"Switchgrass!J22","v":2},{"$f":"VLOOKUP(C18,Inputs!B43:G61,6,FALSE)","v":4.75},{"$f":"L18*M18","v":9.5},null,null,{"$f":"AF18","v":9.5},null,null,null,"Glyphosate",null,"pt/acre",null,null,null,null,null,null,2,{"$f":"Inputs!E43","v":4.75},{"$f":"AD18*AE18","v":9.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N17:N18)","v":15.5},{"$f":"+N19/$J$75","v":1.55},null,{"$f":"AF19","v":15.5},{"$f":"AG19","v":1.55},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF17:AF18)","v":15.5},{"$f":"AF19/$AB$75","v":1.55}]
[null,null,"Planting",null,null,"Apr","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Planting",null,null,"Apr","Est"]
[null,null,"Cultipacker",null,null,null,null,{"$f":"IF(L21=0,0,SUM(Implements!BE144+Implements!BE145))","v":9.9547511312217202E-2},{"$f":"IF(L21=0,0,(Implements!BF144+Implements!BF145)*J72)","v":15.2768},{"$f":"IF(L21=0,0,SUM(Implements!BG144+Implements!BG145))","v":8.4580000000000002},{"$f":"IF(L21=0,0,SUM(Implements!BH144+Implements!BH145))","v":20.598224482870975},{"$f":"Switchgrass!J25","v":1},{"$f":"+H21*((1*J73+(E82-1)*J74)+I21+J21*1+K21)","v":5.7322467811002786},{"$f":"L21*M21","v":5.7322467811002786},null,null,{"$f":"AF21","v":5.7322466927302997},null,null,null,"Cultipacker",null,null,null,null,{"$f":"Implements!AS144+Implements!AS145","v":9.9547511312217202E-2},{"$f":"(Implements!AT144+Implements!AT145)*AB72","v":15.2768},{"$f":"Implements!AU144+Implements!AU145","v":8.4580000000000002},{"$f":"Implements!AV144+Implements!AV145","v":20.598223595154369},1,{"$f":"Z21*((1*AB73+(F82-1)*AB74)+AA21+AB21*1+AC21)","v":5.7322466927302997},{"$f":"AD21*AE21","v":5.7322466927302997}]
[null,null,{"$f":"Switchgrass!C26","v":"Planter"},null,{"$f":"IF(C22=\"Planter\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L22=0,0,IF(C22=\"Planter\",Implements!BE140+Implements!BE141,0))","v":0.19642857142857142},{"$f":"IF(L22=0,0,IF(C22=\"Planter\",(Implements!BF140+Implements!BF141)*J72,0))","v":15.2768},{"$f":"IF(L22=0,0,IF(C22=\"Planter\",Implements!BG140+Implements!BG141,0))","v":23.009999999999998},{"$f":"IF(L22=0,0,IF(C22=\"Planter\",Implements!BH140+Implements!BH141,0))","v":36.65073462043425},{"$f":"Switchgrass!J26","v":1},{"$f":"IF(C22=\"Planter\",H22*((1*J73+(E82-1)*J74)+I22+J22*1+K22),Machinery!D99)","v":17.322551443299584},{"$f":"L22*M22","v":17.322551443299584},null,null,{"$f":"AF22","v":17.322551805567663},null,null,null,"Planter",null,null,null,null,{"$f":"Implements!AS140+Implements!AS141","v":0.19642857142857142},{"$f":"(Implements!AT140+Implements!AT141)*AB72","v":15.2768},{"$f":"Implements!AU140+Implements!AU141","v":23.009999999999998},{"$f":"Implements!AV140+Implements!AV141","v":36.650736464708096},1,{"$f":"Z22*((1*AB73+(F82-1)*AB74)+AA22+AB22*1+AC22)","v":17.322551805567663},{"$f":"AD22*AE22","v":17.322551805567663}]
[null,null,"Seed",null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J27","v":8},{"$f":"Inputs!G35","v":10},{"$f":"L23*M23","v":80},null,null,{"$f":"AF23","v":80},null,null,null,"Seed",null,"lbs/acre",null,null,null,null,null,null,8,{"$f":"Inputs!E35","v":10},{"$f":"AD23*AE23","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N21:N23)","v":103.05479822439986},{"$f":"+N24/$J$75","v":10.305479822439986},null,{"$f":"AF24","v":103.05479849829797},{"$f":"AG24","v":10.305479849829798},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF21:AF23)","v":103.05479849829797},{"$f":"AF24/$AB$75","v":10.305479849829798}]
[null,null,"Post-Plant Weed Control",null,null,"May","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Plant Weed Control",null,null,"May","Est"]
[null,null,{"$f":"Switchgrass!C30","v":"Custom Ground Herbicide"},null,{"$f":"IF(L26=0,0,\"$/acre\")","v":"$/acre"},null,null,null,null,null,null,{"$f":"Switchgrass!J30","v":1},{"$f":"VLOOKUP(C26,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"L26*M26","v":6},null,null,{"$f":"AF26","v":6},null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AD26*AE26","v":6}]
[null,null,{"$f":"Switchgrass!C31","v":"Ally (Cimarron)"},null,{"$f":"VLOOKUP(C27,Inputs!B43:F61,2,FALSE)","v":"oz a.i."},null,null,null,null,null,null,{"$f":"Switchgrass!J31","v":0.5},{"$f":"VLOOKUP(C27,Inputs!B43:G61,6,FALSE)","v":29.5},{"$f":"L27*M27","v":14.75},null,null,{"$f":"AF27","v":14.75},null,null,null,"Ally (Cimarron)",null,"oz a.i.",null,null,null,null,null,null,0.5,{"$f":"Inputs!E47","v":29.5},{"$f":"AD27*AE27","v":14.75}]
[null,null,{"$f":"Switchgrass!C33","v":0},null,{"$f":"IFERROR(VLOOKUP(C28,Inputs!B43:F61,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,{"$f":"Switchgrass!J33","v":0},{"$f":"IFERROR(VLOOKUP(C28,Inputs!B43:G61,6,FALSE),0)","v":0},{"$f":"L28*M28","v":0},null,null,{"$f":"AF28","v":0},null,null,null,{"$f":"\" \"","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N26:N28)","v":20.75},{"$f":"+N29/$J$75","v":2.0750000000000002},null,{"$f":"AF29","v":20.75},{"$f":"AG29","v":2.0750000000000002},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF26:AF28)","v":20.75},{"$f":"AF29/$AB$75","v":2.0750000000000002}]
[]
[null,null,"Operating Interest",null,"%",null,"Est",null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N29+N24+N15+N19+N8-SUMPRODUCT(K7:K22,H7:H22,L7:L22))*M31*1.5","v":28.206971496841923},{"$f":"+N31/$J$75","v":2.8206971496841922},null,{"$f":"AF31","v":28.20697149684192},{"$f":"AG31","v":2.8206971496841922},null,null,"Operating Interest",null,"%",null,"Est",null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF29+AF24+AF15+AF19+AF8-SUMPRODUCT(AC7:AC22,Z7:Z22,AD7:AD22))*AE31*1.5","v":28.20697149684192},{"$f":"AF31/$AB$75","v":2.8206971496841922}]
[]
[null,null,"Total Specified Expenses (Est Year)",null,null,null,"Est",null,null,null,null,null,null,{"$f":"N31+N29+N24+N19+N8+N15","v":289.4451085242668},null,null,{"$f":"AF33","v":289.44510922034817},null,null,null,"Total Specified Expenses (Est Year)",null,null,null,"Est",null,null,null,null,null,null,{"$f":"AF31+AF29+AF24+AF19+AF8+AF15","v":289.44510922034817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AF34","v":0}]
[null,null,"Opportunity Cost of Foregone Profit for Est. Year",null,null,null,null,null,null,null,null,1,{"$f":"Switchgrass!K39","v":0},{"$f":"L35*M35","v":0},{"$f":"+N35/10","v":0},null,{"$f":"AF35","v":0},{"$f":"AG35","v":0},null,null,"Opportunity Cost of Foregone Profit for Est Year",null,null,null,null,null,null,null,null,null,null,0,{"$f":"AF35/$AB$75","v":0}]
[]
[null,null,"Replant Charge",null,"% of Cost",null,"Est",null,null,null,null,{"$f":"Switchgrass!J41","v":0.25},{"$f":"+N33+N35","v":289.4451085242668},{"$f":"L37*M37","v":72.3612771310667},{"$f":"+N37/10","v":7.2361277131066704},null,{"$f":"AF37","v":72.361277305087043},{"$f":"AG37","v":7.2361277305087039},null,null,"Replant Charge",null,"% of Cost",null,"Est",null,null,null,null,0.25,{"$f":"AF33+AF35","v":289.44510922034817},{"$f":"AD37*AE37","v":72.361277305087043},{"$f":"+AF37/$AB$75","v":7.2361277305087039}]
[]
[null,null,"Fertilizer",null,null,"Apr"," 2 +",null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",null,null,"Apr"," 2 +"]
[null,null,{"$f":"Switchgrass!C78","v":"Fertilizer Application"},null,{"$f":"IF(C40=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,null,{"$f":"IF(L40=0,0,IF(C40=\"Fertilizer Application\",Implements!BE158,0))","v":4.2091836734693883E-2},{"$f":"IF(L40=0,0,IF(L40=0,0,IF(C40=\"Fertilizer Application\",(Implements!BF158*J72),0)))","v":8.1839999999999993},{"$f":"IF(L40=0,0,IF(L40=0,0,IF(C40=\"Fertilizer Application\",Implements!BG158,0)))","v":9.9283333333333328},{"$f":"IF(L40=0,0,IF(L40=0,0,IF(C40=\"Fertilizer Application\",Implements!BH158,0)))","v":9.9254935337775017},{"$f":"Switchgrass!J78","v":1},{"$f":"IF(C40=\"Fertilizer Application\",(H40*((1*J73+(E83-1)*J74)+I40+J40+K40)),Inputs!P25)","v":1.7378804676207369},{"$f":"L40*M40","v":1.7378804676207369},null,null,{"$f":"AF40","v":1.7378806026633165},null,null,null,"Fertilizer Application",null,null,null,null,{"$f":"Implements!AS158","v":4.2091836734693883E-2},{"$f":"Implements!AT158*AB72","v":8.1839999999999993},{"$f":"Implements!AU158","v":9.9283333333333328},{"$f":"Implements!AV158","v":9.9254967420618136},1,{"$f":"Z40*((1*AB73+(F83-1)*AB74)+AA40+AB40*1+AC40)","v":1.7378806026633165},{"$f":"AD40*AE40","v":1.7378806026633165}]
[null,null,{"$f":"Switchgrass!C79","v":"Urea, 46-0-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J79","v":130},{"$f":"VLOOKUP(C41,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"L41*M41","v":37.114999999999995},null,null,{"$f":"AF41","v":37.114999999999995},null,null,null,"Urea, 46-0-0",null,"lbs/acre",null,null,null,null,null,null,130,{"$f":"Inputs!N35/2000","v":0.28549999999999998},{"$f":"AD41*AE41","v":37.114999999999995}]
[null,null,{"$f":"Switchgrass!C80","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J80","v":50},{"$f":"VLOOKUP(C42,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"L42*M42","v":15.525},null,null,{"$f":"AF42","v":15.525},null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,null,50,{"$f":"Inputs!N37/2000","v":0.3105},{"$f":"AD42*AE42","v":15.525}]
[null,null,{"$f":"Switchgrass!C81","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J81","v":140},{"$f":"VLOOKUP(C43,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"L43*M43","v":42.07},null,null,{"$f":"AF43","v":42.07},null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,null,140,{"$f":"Inputs!N39/2000","v":0.30049999999999999},{"$f":"AD43*AE43","v":42.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N40:N43)","v":96.447880467620735},{"$f":"((N44*(1+J71-(1+J71)^-(J75-2))/J71)/(1+J71))/$J$75","v":65.600880346847532},null,{"$f":"AF44","v":96.447880602663304},{"$f":"AG44","v":65.600880438699335},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF40:AF43)","v":96.447880602663304},{"$f":"((AF44*(1+AB71-(1+AB71)^-(AB75-2))/AB71)/(1+AB71))/$AB$75","v":65.600880438699335}]
[null,null,"Harvest",null,null,"Nov",2,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov",2]
[null,null,{"$f":"Switchgrass!C84","v":"Mower"},null,{"$f":"IF(C46=\"Mower\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L46=0,0,IF($C46=\"Mower\",Implements!BG179+Implements!BG181,IF($C46=\"Custom Mowing\",0)))","v":0.10296119809394146},{"$f":"IF(L46=0,0,IF($C46=\"Mower\",(Implements!BJ179+Implements!BJ181)*J72,IF($C46=\"Custom Mowing\",0)))","v":16.913599999999999},{"$f":"IF(L46=0,0,IF($C46=\"Mower\",Implements!BK179+Implements!BK181,IF($C46=\"Custom Mowing\",0)))","v":9.4612639999999999},{"$f":"IF(L46=0,0,IF($C46=\"Mower\",Implements!BN179+Implements!BN181,IF($C46=\"Custom Mowing\",0)))","v":20.860281141281451},{"$f":"Switchgrass!J84","v":1},{"$f":"IF($C46=\"Custom Mowing\",Machinery!D97,H46*((1*$J$73+($E$85-1)*$J$74)+I46+J46*1+K46))","v":6.2276230106322803},{"$f":"+L46*M46","v":6.2276230106322803},null,null,{"$f":"AF46","v":6.2276229692122946},null,null,null,"Mower",null,null,null,null,{"$f":"Implements!BO179+Implements!BO181","v":0.10296119809394146},{"$f":"(Implements!BR179+Implements!BR181)*AB72","v":16.913599999999999},{"$f":"Implements!BS179+Implements!BS181","v":9.4612639999999999},{"$f":"Implements!BV179+Implements!BV181","v":20.860280738994124},1,{"$f":"Z46*((1*AB73+(F85-1)*AB74)+AA46+AB46*1+AC46)","v":6.2276229692122946},{"$f":"AD46*AE46","v":6.2276229692122946}]
[null,null,"Hay Rake",null,null,null,null,{"$f":"IF(L47=0,0,Implements!BG183+Implements!BG185)","v":0},{"$f":"IF(L47=0,0,(Implements!BJ183+Implements!BJ185)*J72)","v":0},{"$f":"IF(L47=0,0,Implements!BK183+Implements!BK185)","v":0},{"$f":"IF(L47=0,0,Implements!BN183+Implements!BN185)","v":0},{"$f":"Switchgrass!J85","v":0},{"$f":"H47*((1*J73+(E85-1)*J74)+I47+J47*1+K47)","v":0},{"$f":"L47*M47","v":0},null,null,0,null,null,null,"Hay Rake",null,null,null,null,{"$f":"Implements!BO183+Implements!BO185","v":0.1011029411764706},{"$f":"(Implements!BR183+Implements!BR185)*AB72","v":8.1839999999999993},{"$f":"Implements!BS183+Implements!BS185","v":3.5321199999999999},{"$f":"Implements!BV183+Implements!BV185","v":8.2984423259867892},0,{"$f":"Z47*((1*AB73+(F85-1)*AB74)+AA47+AB47*1+AC47)","v":3.3631450881052825},{"$f":"AD47*AE47","v":0}]
[null,null,{"$f":"Switchgrass!C86","v":"Baler"},null,{"$f":"IF(L48=0,0,IF(C48=\"Baler\",\" \",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L48=0,0,IF(C48=\"Baler\",(Implements!BG187+Implements!BG189),IF(C48=\"Custom Baling\",0)))","v":0.14053426248548201},{"$f":"IF(L48=0,0,IF(C48=\"Baler\",(Implements!BJ187+Implements!BJ189)*J72,IF(C48=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF(L48=0,0,IF(C48=\"Baler\",(Implements!BK187+Implements!BK189),IF(C48=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF(L48=0,0,IF(C48=\"Baler\",(Implements!BN187+Implements!BN189),IF(C48=\"Custom Baling\",0)))","v":55.79618142409079},{"$f":"Switchgrass!J86","v":1},{"$f":"IF(C48=\"Custom Baling\",Machinery!D101*(O73*2000/O71),H48*((1*$J$73+($E$85-1)*$J$74)+I48+J48*1+K48))","v":16.21098819955283},{"$f":"+L48*M48","v":16.21098819955283},null,null,16.210988224530841,null,null,null,"Baler",null,null,null,null,{"$f":"(Implements!BO187+Implements!BO189)","v":0.14053426248548201},{"$f":"(Implements!BR187+Implements!BR189)*AB72","v":14.458399999999999},{"$f":"(Implements!BS187+Implements!BS189)","v":31.847987500000002},{"$f":"(Implements!BV187+Implements!BV189)","v":55.796181601826873},1,{"$f":"Z48*((1*AB73+(F85-1)*AB74)+AA48+AB48*1+AC48)","v":16.210988224530841},{"$f":"AD48*AE48","v":16.210988224530841}]
[null,null,"Twine",null,{"$f":"IF(L49=0,0,\"$/bale\")","v":"$/bale"},null,null,null,null,null,null,{"$f":"IF(L48=0,0,IF(O71=0,0,O$73*2000/$O$71))","v":5.8245358572988719},{"$f":"Switchgrass!K87","v":0.8600000000000001},{"$f":"L49*M49","v":5.00910083727703},null,null,5.00910083727703,null,null,null,"Twine",null,"$/bale",null,null,null,null,null,null,{"$f":"IF(AG71=0,0,AG$73*2000/$AG$71)","v":5.8245358572988719},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AD49*AE49","v":5.00910083727703}]
[null,null,{"$f":"Switchgrass!C88","v":"Bale Hauler"},null,{"$f":"IF(L50=0,0,IF(C50=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L50=0,0,IF($C50=\"Bale Hauler\",(Implements!BG191+Implements!BG193),IF($C50=\"Custom Bale Hauling\",0)))","v":0.14130855594270231},{"$f":"IF(L50=0,0,IF($C50=\"Bale Hauler\",(Implements!BJ191+Implements!BJ193)*J72,IF($C50=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF(L50=0,0,IF($C50=\"Bale Hauler\",(Implements!BK191+Implements!BK193),IF($C50=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF(L50=0,0,IF($C50=\"Bale Hauler\",(Implements!BN191+Implements!BN193),IF($C50=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"L48","v":1},{"$f":"IF(C50=\"Custom Bale Hauling\",Machinery!D103*(O73*2000/O71),H50*((1*$J$73+($E$85-1)*$J$74)+I50+J50*1+K50))","v":7.2619641870770213},{"$f":"+L50*M50","v":7.2619641870770213},null,null,7.2619642667443696,null,null,null,"Bale Hauler",null,null,null,null,{"$f":"(Implements!BO191+Implements!BO193)","v":0.14130855594270231},{"$f":"(Implements!BR191+Implements!BR193)*AB72","v":8.1839999999999993},{"$f":"(Implements!BS191+Implements!BS193)","v":7.9022499999999996},{"$f":"(Implements!BV191+Implements!BV193)","v":22.054582057536177},{"$f":"AD48","v":1},{"$f":"Z50*((1*AB73+(F85-1)*AB74)+AA50+AB50+AC50*1)","v":7.2619642667443696},{"$f":"AD50*AE50","v":7.2619642667443696}]
[null,null,{"$f":"Switchgrass!C89","v":"Forage Harvester"},null,{"$f":"IF(C51=\"Forage Harvester\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L51=0,0,IF($C51=\"Forage Harvester\",(Implements!BG195+Implements!BG197),IF($C51=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L51=0,0,IF($C51=\"Forage Harvester\",(Implements!BJ195+Implements!BJ197)*J72,IF($C51=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L51=0,0,IF($C51=\"Forage Harvester\",(Implements!BK195+Implements!BK197),IF($C51=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L51=0,0,IF($C51=\"Forage Harvester\",(Implements!BN195+Implements!BN197),IF($C51=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"Switchgrass!J89","v":0},{"$f":"IF(C51=\"Custom Forage Harvesting\",Machinery!$D$105,H51*((1*$J$73+($E$85-1)*$J$74)+I51+J51*1+K51))","v":0},{"$f":"+L51*M51","v":0},null,null,0,null,null,null,"Forage Harvester",null,null,null,null,{"$f":"IF(AD51=0,0,(Implements!$BO$195+Implements!$BO$197))","v":0},{"$f":"IF(AD51=0,0,(Implements!$BR$195+Implements!$BR$197)*AB72)","v":0},{"$f":"IF(AD51=0,0,(Implements!$BS$195+Implements!$BS$197))","v":0},{"$f":"IF(AD51=0,0,(Implements!$BV$195+Implements!$BV$197))","v":0},0,{"$f":"Z51*((1*$AB$73+($F$85-1)*$AB$74)+AA51+AB51+AC51)","v":0},{"$f":"AE51*AD51","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N46:N51)","v":34.70967623453916},{"$f":"(SUM(N46:N51)/(1+J71))/$J$75","v":3.274497757975392},null,34.709676297764538,{"$f":"AG52","v":3.2744977639400501},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF46:AF51)","v":34.709676297764538},{"$f":"(SUM(AF46:AF51)/(1+AB71))/$AB$75","v":3.2744977639400501}]
[]
[null,null,"Operating Interest",null,"%",null,2,null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N52+N44-SUMPRODUCT(K40:K51,H40:H51,L40:L51))*M54/2","v":4.5583251973464387},{"$f":"(N54/(1+J71))/$J$75","v":0.43003067899494701},null,{"$f":"AF54","v":4.5583251973464378},{"$f":"AG54","v":0.43003067899494696},null,null,"Operating Interest",null,"%",null,2,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF52+AF44-SUMPRODUCT(AC40:AC51,Z40:Z51,AD40:AD51))*AE54/2","v":4.5583251973464378},{"$f":"(AF54/(1+AB71))/$AB$75","v":0.43003067899494696}]
[]
[null,null,"Total Specified Expenses (Year 2)",null,null,null,2,null,null,null,null,null,null,{"$f":"N44+N52+N54","v":135.71588189950634},null,null,{"$f":"AF56","v":135.71588209777428},null,"HC for moisture paper",null,"Total Specified Expenses (Year 2)",null,null,null,2,null,null,null,null,null,null,{"$f":"AF44+AF52+AF54","v":135.71588209777428}]
[]
[null,null,"Harvest",null,null,"Nov","3+",null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov","3+"]
[null,null,{"$f":"Switchgrass!C97","v":"Mower"},null,{"$f":"IF(C59=\"Mower\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L59=0,0,IF($C59=\"Mower\",Implements!BG180+Implements!BG182,IF($C59=\"Custom Mowing\",0)))","v":0.11752136752136752},{"$f":"IF(L59=0,0,IF($C59=\"Mower\",(Implements!BJ180+Implements!BJ182)*J72,IF($C59=\"Custom Mowing\",0)))","v":16.913599999999999},{"$f":"IF(L59=0,0,IF($C59=\"Mower\",Implements!BK180+Implements!BK182,IF($C59=\"Custom Mowing\",0)))","v":9.4612639999999999},{"$f":"IF(L59=0,0,IF($C59=\"Mower\",Implements!BN180+Implements!BN182,IF($C59=\"Custom Mowing\",0)))","v":20.860281141281451},{"$f":"Switchgrass!J97","v":1},{"$f":"IF(C59=\"Custom Mowing\",Machinery!D97,H59*((1*$J$73+($E$85-1)*$J$74)+I59+J59*1+K59))","v":7.1082969717317939},{"$f":"+L59*M59","v":7.1082969717317939},null,null,{"$f":"AF59","v":7.1082969244544376},null,{"$f":"H59*((1*$J$73+($E$85-1)*$J$74))+I59+J59+K59","v":48.792303260939569},null,"Mower",null,null,null,null,{"$f":"Implements!BO180+Implements!BO182","v":0.11752136752136752},{"$f":"(Implements!BR180+Implements!BR182)*AB72","v":16.913599999999999},{"$f":"Implements!BS180+Implements!BS182","v":9.4612639999999999},{"$f":"Implements!BV180+Implements!BV182","v":20.860280738994124},1,{"$f":"Z59*((1*AB73+(F85-1)*AB74)+AA59+AB59*1+AC59)","v":7.1082969244544376},{"$f":"AD59*AE59","v":7.1082969244544376}]
[null,null,"Hay Rake",null,null,null,null,{"$f":"IF(L60=0,0,Implements!BG184+Implements!BG186)","v":0},{"$f":"IF(L60=0,0,(Implements!BJ184+Implements!BJ186)*J72)","v":0},{"$f":"IF(L60=0,0,Implements!BK184+Implements!BK186)","v":0},{"$f":"IF(L60=0,0,Implements!BN184+Implements!BN186)","v":0},{"$f":"Switchgrass!J98","v":0},{"$f":"H60*((1*J73+(E85-1)*J74)+I60+J60*1+K60)","v":0},{"$f":"L60*M60","v":0},null,null,0,null,{"$f":"H60*((1*$J$73+($E$85-1)*$J$74))+I60+J60+K60","v":0},null,"Hay Rake",null,null,null,null,{"$f":"Implements!BO184+Implements!BO186","v":0.1011029411764706},{"$f":"(Implements!BR184+Implements!BR186)*AB72","v":8.1839999999999993},{"$f":"Implements!BS184+Implements!BS186","v":3.5321199999999999},{"$f":"Implements!BV184+Implements!BV186","v":8.2984423259867892},0,{"$f":"Z60*((1*AB73+(F85-1)*AB74)+AA60+AB60*1+AC60)","v":3.3631450881052825},{"$f":"AD60*AE60","v":0}]
[null,null,{"$f":"Switchgrass!C99","v":"Baler"},null,{"$f":"IF(L61=0,0,IF(C61=\"Baler\",\" \",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L61=0,0,IF($C61=\"Baler\",(Implements!BG188+Implements!BG190),IF($C61=\"Custom Baling\",0)))","v":0.21080139372822301},{"$f":"IF(L61=0,0,IF($C61=\"Baler\",(Implements!BJ188+Implements!BJ190)*J72,IF($C61=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF(L61=0,0,IF($C61=\"Baler\",(Implements!BK188+Implements!BK190),IF($C61=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF(L61=0,0,IF($C61=\"Baler\",(Implements!BN188+Implements!BN190),IF($C61=\"Custom Baling\",0)))","v":55.79618142409079},{"$f":"Switchgrass!J99","v":1},{"$f":"IF(C61=\"Custom Baling\",Machinery!D101*(O74*2000/O71),H61*((1*$J$73+($E$85-1)*$J$74)+I61+J61*1+K61))","v":24.316482299329245},{"$f":"L61*M61","v":24.316482299329245},null,null,24.316482336796259,null,{"$f":"(H61*((1*$J$73+($E$85-1)*$J$74))+I61+J61+K61)+L62","v":113.63249117693806},null,"Baler",null,null,null,null,{"$f":"(Implements!BO188+Implements!BO190)","v":0.21080139372822301},{"$f":"(Implements!BR188+Implements!BR190)*AB72","v":14.458399999999999},{"$f":"(Implements!BS188+Implements!BS190)","v":31.847987500000002},{"$f":"(Implements!BV188+Implements!BV190)","v":55.796181601826873},1,{"$f":"Z61*((1*AB73+(F85-1)*AB74)+AA61+AB61*1+AC61)","v":24.316482336796259},{"$f":"AD61*AE61","v":24.316482336796259}]
[null,null,"Twine",null,{"$f":"IF(L62=0,0,\"$/bale\")","v":"$/bale"},null,null,null,null,null,null,{"$f":"IF(L61=0,0,IF(O71=0,0,O$74*2000/$O$71))","v":8.7368037859483074},{"$f":"Switchgrass!K100","v":0.8600000000000001},{"$f":"L62*M62","v":7.5136512559155451},null,null,7.5136512559155451,null,null,null,"Twine",null,"$/bale",null,null,null,null,null,null,{"$f":"IF(AG71=0,0,AG$74*2000/$O$71)","v":8.7368037859483074},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AD62*AE62","v":7.5136512559155451}]
[null,null,{"$f":"Switchgrass!C101","v":"Bale Hauler"},null,{"$f":"IF(L63=0,0,IF(C63=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L63=0,0,IF($C63=\"Bale Hauler\",(Implements!BG192+Implements!BG194),IF($C63=\"Custom Bale Hauling\",0)))","v":0.21196283391405346},{"$f":"IF(L63=0,0,IF($C63=\"Bale Hauler\",(Implements!BJ192+Implements!BJ194)*J72,IF($C63=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF(L63=0,0,IF($C63=\"Bale Hauler\",(Implements!BK192+Implements!BK194),IF($C63=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF(L63=0,0,IF($C63=\"Bale Hauler\",(Implements!BN192+Implements!BN194),IF($C63=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"L61","v":1},{"$f":"IF(C63=\"Custom Bale Hauling\",Machinery!D103*(O74*2000/O71),H63*((1*$J$73+($E$85-1)*$J$74)+I63+J63*1+K63))","v":10.892946280615531},{"$f":"+L63*M63","v":10.892946280615531},null,null,10.892946400116553,null,{"$f":"H63*((1*$J$73+($E$85-1)*$J$74))+I63+J63+K63","v":40.949339043114477},null,"Bale Hauler",null,null,null,null,{"$f":"(Implements!BO192+Implements!BO194)","v":0.21196283391405346},{"$f":"(Implements!BR192+Implements!BR194)*AB72","v":8.1839999999999993},{"$f":"(Implements!BS192+Implements!BS194)","v":7.9022499999999996},{"$f":"(Implements!BV192+Implements!BV194)","v":22.054582057536177},{"$f":"AD61","v":1},{"$f":"Z63*((1*AB73+(F85-1)*AB74)+AA63+AB63*1+AC63)","v":10.892946400116553},{"$f":"AD63*AE63","v":10.892946400116553}]
[null,null,{"$f":"Switchgrass!C102","v":"Forage Harvester"},null,{"$f":"IF(C64=\"Forage Harvester\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L64=0,0,IF($C64=\"Forage Harvester\",(Implements!BG196+Implements!BG198),IF($C64=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L64=0,0,IF($C64=\"Forage Harvester\",(Implements!BJ196+Implements!BJ198)*J72,IF($C64=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L64=0,0,IF($C64=\"Forage Harvester\",(Implements!BK196+Implements!BK198),IF($C64=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L64=0,0,IF($C64=\"Forage Harvester\",(Implements!BN196+Implements!BN198),IF($C64=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"Switchgrass!J102","v":0},{"$f":"IF(C64=\"Custom Forage Harvesting\",Machinery!$D$105,H64*((1*$J$73+($E$85-1)*$J$74)+I64+J64*1+K64))","v":0},{"$f":"+L64*M64","v":0},null,null,0,null,{"$f":"H64*((1*$J$73+($E$85-1)*$J$74))+I64+J64+K64","v":0},null,"Forage Harvester",null,null,null,null,{"$f":"IF(AD64=0,0,(Implements!BO196+Implements!BO198))","v":0},{"$f":"IF(AD64=0,0,(Implements!BR196+Implements!BR198)*AB72)","v":0},{"$f":"IF(AD64=0,0,(Implements!BS196+Implements!BS198))","v":0},{"$f":"IF(AD64=0,0,(Implements!BV196+Implements!BV198))","v":0},0,{"$f":"Z64*((1*$AB$73+($F$85-1)*$AB$74)+AA64+AB64+AC64)","v":0},{"$f":"AE64*AD64","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N59:N64)","v":49.831376807592115},{"$f":"(((SUM(N59:N64)*(1+J71-(1+J71)^-(J75-3)))/J71)/((1+J71)^2))/$J$75","v":29.192695782252606},null,49.831376917282796,{"$f":"AG65","v":29.192695846512652},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF59:AF64)","v":49.831376917282796},{"$f":"(((SUM(AF59:AF64)*(1+AB71-(1+AB71)^-(AB75-3)))/AB71)/((1+AB71)^2))/$AB$75","v":29.192695846512652}]
[]
[null,null,"Operating Interest",null,"%",null,"3+",null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N65+N44-SUMPRODUCT(K59:K64,H59:H64,L59:L64)-SUMPRODUCT(H40:H43,K40:K43,L40:L43))*M67/2","v":4.9202146717711503},{"$f":"+(N67*(1+J71-(1+J71)^-(J75-3))/J71)/((1+J71)^2)/$J$75","v":2.8824074167364255},null,{"$f":"AF67","v":4.9202146717711503},{"$f":"AG67","v":2.8824074167364255},null,null,"Operating Interest",null,"%",null,"3+",null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF65+AF44-SUMPRODUCT(AC59:AC64,Z59:Z64,AD59:AD64)-SUMPRODUCT(Z40:Z43,AC40:AC43,AD40:AD43))*AE67/2","v":4.9202146717711503},{"$f":"+(AF67*(1+AB71-(1+AB71)^-(AB75-3))/AB71)/((1+AB71)^2)/$AB$75","v":2.8824074167364255}]
[]
[null,null,{"$f":"CONCATENATE(\"Total Specified Expenses (Year 3 - \",J75,\")\")","v":"Total Specified Expenses (Year 3 - 10)"},null,null,null,"3+",null,null,null,null,null,null,{"$f":"N44+N65+N67","v":151.199471946984},null,null,{"$f":"AF69","v":151.19947219171726},null,null,null,"Total Specified Expenses (Years 3 - 10)",null,null,null,"3+",null,null,null,null,null,null,{"$f":"AF44+AF65+AF67","v":151.19947219171726}]
[]
[null,null,"PV of Total Specified Expenses",null,{"$f":"SUM(O6:O67)","v":137.56115054834024},null,null,null,"Capital Recovery Rate:",{"$f":"Inputs!P19","v":0.06},null,null,null,"Dry Weight of Bale",{"$f":"IF(Implements!F128=Implements!C15,800*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C14,1250*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C16,2100*Implements!M167*Implements!AC128,0)))+(IF(Implements!F129=Implements!C15,800*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C14,1250*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C16,2100*Implements!M167*Implements!AC129,0))))","v":1373.5},null,null,null,null,null,"PV of Total Specified Expenses",null,{"$f":"SUM(AG6:AG67)","v":137.5611507974269},null,null,null,"Capital Recovery Rate:",{"$f":"J71","v":0.06},null,null,null,"Dry Weight of Bale",{"$f":"O71","v":1373.5}]
[null,null,"Average Yield Net of Losses",null,{"$f":"(O73*(1-J76)+(J75-2)*O74*(1-J76))/J75","v":4.7840000000000007},null,null,null,"Fuel ($/gal):",{"$f":"Inputs!G11","v":2.48},null,null,null,"Switchgrass Price",{"$f":"Inputs!P11","v":50},null,null,null,null,null,"Average Yield Net of Losses",null,{"$f":"(AG73*(1-AB76)+(AB75-2)*AG74*(1-AB76))/AB75","v":4.7840000000000007},null,null,null,"Fuel ($/gal -- PD ):",{"$f":"Inputs!E11","v":2.48},null,null,null,"Switchgrass Price (Net of Losses)",{"$f":"Inputs!P11","v":50}]
[null,null,"PV of Price",null,{"$f":"(O72/(1+J71)*O73+O72*O74*(1-(1+J71)^-(J75-2))/J71/(1+J71)^2)/(O73+(J75-2)*O74)","v":35.513222322665939},null,null,null,"Operator Labor ($/hr):",{"$f":"Inputs!G15","v":9.25},null,null,null,"Year 2 field yield in dry ton -- Y:",{"$f":"Switchgrass!M112","v":4},null,null,null,null,null,"PV of Price",null,{"$f":"(AG72/(1+AB71)*AG73+AG72*AG74*(1-(1+AB71)^-(AB75-2))/AB71/(1+AB71)^2)/(AG73+(AB75-2)*AG74)","v":35.513222322665939},null,null,null,"Operator Labor ($/hr -- PL):",{"$f":"Inputs!E15","v":9.25},null,null,null,"Year 2 field yield in dry ton -- Y:",4]
[null,null,"PV of Profit Over Useful Life",null,{"$f":"-N33-N35-N37+(O73*(1-J76)*O72-N56)/(1+J71)+((O74*(1-J76)*O72-N69)*(1+J71-(1+J71)^-(J75-3))/J71)/(1+J71)^2","v":414.86310944829421},null,null,null,"Hired Labor ($/hr):",{"$f":"Inputs!G17","v":8},null,null,null,"Year 3 field yield in dry ton -- Y:",{"$f":"Switchgrass!M113","v":6},null,null,null,null,null,"PV of Profit Over Useful Life",null,{"$f":"-AF33-AF35-AF37+(AG73*(1-AB76)*AG72-AF56)/(1+AB71)+((AG74*(1-AB76)*AG72-AF69)*(1+AB71-(1+AB71)^-(AB75-3))/AB71)/(1+AB71)^2","v":414.86310695742748},null,null,null,"Hired Labor ($/hr):",{"$f":"Inputs!E17","v":8},null,null,null,"Year 3 field yield in dry ton -- Y:",6]
[null,null,"Average Profit PV",null,{"$f":"E74/J75","v":41.48631094482942},null,null,null,"Stand Life (yrs):",{"$f":"Switchgrass!H114","v":10},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stand Life (yrs):",10]
[null,null,"B/E price per dt",null,{"$f":"(E71/E72)/((1/(1+J71)*O73+O74*(1+J71-(1+J71)^-(J75-3))/J71/(1+J71)^2)/(O73+(J75-2)*O74))","v":38.41471680222282},null,null,null,"Percent of Yield Loss: ",{"$f":"Switchgrass!H115","v":0.08},null,null,null,null,null,null,null,null,null,null,"B/E price per dt",null,{"$f":"(W71/W72)/((1/(1+AB71)*AG73+AG74*(1+AB71-(1+AB71)^-(AB75-3))/AB71/(1+AB71)^2)/(AG73+(AB75-2)*AG74))","v":38.414716871781664},null,null,null,"Percent of Yield Loss: ",0.08]
[]
[]
[null,null,"Labor Factors",null,"Producer","Benchmark"]
[null,null,"Field Preparation",null,{"$f":"Inputs!G21","v":1.5},{"$f":"Inputs!E21","v":1.5}]
[null,null,"Weed Control"]
[null,null,"Planting",null,{"$f":"Inputs!G23","v":1.5},{"$f":"Inputs!E27","v":1.5}]
[null,null,"Fertilizer",null,{"$f":"Inputs!G27","v":1.5},{"$f":"Inputs!E29","v":1.5}]
[null,null,"Post-Plant Field Work",null,{"$f":"Inputs!G29","v":1.5},{"$f":"Inputs!E29","v":1.5}]
[null,null,"Harvest",null,{"$f":"Inputs!G31","v":1.5},{"$f":"Inputs!E31","v":1.5}]

{"sheet":"Switchgrass on Pasture","index":12,"n_rows":85,"n_cols":33,"rows_kept":85,"cut":false,"hidden":true,"merged":[[0,20,2,32]]}
[null,null,null,null,"pasture",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Variable Prices Utilized"]
[]
[]
[null,null,"Operation/Operating Input",null,"Size/ Unit","Month","Year","Labor\nHours","Fuel\n($/hr)","R&M","Capital \nRecovery","Amount","Cost in \n$ per Unit","Total\nCost","PV of \nTotal Cost",null,"Total\nCost","PV of \nTotal Cost",null,null,"Operation/",null,"Size/ Unit","Month","Year","Labor\nHours","Fuel ($/hr)","R&M","Capital \nRecovery","Amount","Cost in \n$ per Unit","Total\nCost","Prorated PV of \nTotal Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operating Input"]
[null,null,"Spring Burn-Down and Field Preparation",null,null,"Apr","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Burn-Down and Field Preparation",null,null,"Apr","Est"]
[null,null,{"$f":"Switchgrass!C44","v":"Custom Ground Herbicide"},null,"$/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J44","v":1},{"$f":"VLOOKUP(C7,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"L7*M7","v":6},null,null,{"$f":"AF7","v":6},0,null,null,"Custom Ground Herbicide",null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AD7*AE7","v":6}]
[null,null,{"$f":"Switchgrass!C45","v":"Glyphosate"},null,{"$f":"VLOOKUP(C8,Inputs!B43:F61,2,FALSE)","v":"pt"},null,null,null,null,null,null,{"$f":"Switchgrass!J45","v":8},{"$f":"VLOOKUP(C8,Inputs!B43:G61,6,FALSE)","v":4.75},{"$f":"L8*M8","v":38},null,null,38,0,null,null,"Glyphosate",null,"pt/acre",null,null,null,null,null,null,8,{"$f":"Inputs!E43","v":4.75},{"$f":"AD8*AE8","v":38}]
[null,null,"Disk",null,null,null,null,{"$f":"IF(L9=0,0,Implements!BE138+Implements!BE139)","v":0.1219654528478058},{"$f":"IF(L9=0,0,(Implements!BF138+Implements!BF139)*J73)","v":16.095200000000002},{"$f":"IF(L9=0,0,Implements!BG138+Implements!BG139)","v":16.684999999999999},{"$f":"IF(L9=0,0,Implements!BH138+Implements!BH139)","v":35.62090962552918},{"$f":"Switchgrass!J46","v":2},{"$f":"H9*((1*J74+(D81-1)*J75)+I9+J9*1+K9)","v":9.9586145610035022},{"$f":"L9*M9","v":19.917229122007004},null,null,19.917229141155353,0,null,null,"Disk",null,null,null,null,{"$f":"Implements!AS138+Implements!AS139","v":0.1219654528478058},{"$f":"(Implements!AT138+Implements!AT139)*AB73","v":16.095200000000002},{"$f":"Implements!AU138+Implements!AU139","v":16.684999999999999},{"$f":"Implements!AV138+Implements!AV139","v":35.620909704028257},2,{"$f":"Z9*((1*AB74+(E81-1)*AB75)+AA9+AB9*1+AC9)","v":9.9586145705776765},{"$f":"AD9*AE9","v":19.917229141155353}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N7:N9)","v":63.917229122007001},{"$f":"N10/$J$76","v":6.3917229122007004},null,63.917229141155353,6.3917229141155349,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF7:AF9)","v":63.917229141155353},{"$f":"AF10/$AB$76","v":6.3917229141155349}]
[null,null,"Spring Field Preparation",null,null,"May","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Spring Field Preparation",null,null,"May","Est"]
[null,null,{"$f":"Switchgrass!C49","v":"Fertilizer Application"},null,{"$f":"IF(C12=\"Fertilizer Appliocation\",\" \",\"$/acre\")","v":"$/acre"},null,null,{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BE158,0))","v":4.2091836734693883E-2},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",(Implements!BF158*J73),0))","v":8.1839999999999993},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BG158,0))","v":9.9283333333333328},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BH158,0))","v":9.9254935337775017},{"$f":"Switchgrass!J49","v":2},{"$f":"IF(C12=\"Fertilizer Application\",(H12*((1*J74+(D83-1)*J75)+I12+J12+K12)),Inputs!P25)","v":1.7378804676207369},{"$f":"L12*M12","v":3.4757609352414738},null,null,{"$f":"AF12","v":3.4757612053266329},null,null,null,"Fertilizer Application",null,null,null,null,{"$f":"Implements!AS158","v":4.2091836734693883E-2},{"$f":"Implements!AT158*AB73","v":8.1839999999999993},{"$f":"Implements!AU158","v":9.9283333333333328},{"$f":"Implements!AV158","v":9.9254967420618136},2,{"$f":"Z12*((1*AB74+(E83-1)*AB75)+AA12+AB12*1+AC12)","v":1.7378806026633165},{"$f":"AD12*AE12","v":3.4757612053266329}]
[null,null,{"$f":"Switchgrass!C50","v":"Lime"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J50","v":2000},{"$f":"IFERROR(VLOOKUP(C13,Inputs!$I$35:$R$43,10,FALSE),0)","v":2.8300000000000002E-2},{"$f":"L13*M13","v":56.6},null,null,{"$f":"AF13","v":56.6},null,null,null,"Lime",null,"lbs/acre",null,null,null,null,null,null,2000,{"$f":"Inputs!N43/2000","v":2.8300000000000002E-2},{"$f":"AD13*AE13","v":56.6}]
[null,null,{"$f":"Switchgrass!C51","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J51","v":67},{"$f":"IFERROR(VLOOKUP(C14,Inputs!$I$35:$R$43,10,FALSE),0)","v":0.3105},{"$f":"M14*L14","v":20.8035},null,null,{"$f":"AF14","v":20.8035},null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,null,67,{"$f":"Inputs!N37/2000","v":0.3105},{"$f":"AE14*AD14","v":20.8035}]
[null,null,{"$f":"Switchgrass!C52","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J52","v":67},{"$f":"IFERROR(VLOOKUP(C15,Inputs!$I$35:$R$43,10,FALSE),0)","v":0.30049999999999999},{"$f":"M15*L15","v":20.133499999999998},null,null,{"$f":"AF15","v":20.133499999999998},null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,null,67,{"$f":"Inputs!N39/2000","v":0.30049999999999999},{"$f":"AE15*AD15","v":20.133499999999998}]
[null,null,"Cultipacker",null,null,null,null,{"$f":"IF(L16=0,0,Implements!BE144+Implements!BE145)","v":9.9547511312217202E-2},{"$f":"IF(L16=0,0,(Implements!BF144+Implements!BF145)*J73)","v":15.2768},{"$f":"IF(L16=0,0,Implements!BG144+Implements!BG145)","v":8.4580000000000002},{"$f":"IF(L16=0,0,Implements!BH144+Implements!BH145)","v":20.598224482870975},{"$f":"Switchgrass!J53","v":1},{"$f":"H16*((1*J74+(D81-1)*J75)+I16+J16*1+K16)","v":5.7322467811002786},{"$f":"L16*M16","v":5.7322467811002786},null,null,5.7322466927302997,null,null,null,"Cultipacker",null,null,null,null,{"$f":"Implements!AS144+Implements!AS145","v":9.9547511312217202E-2},{"$f":"(Implements!AT144+Implements!AT145)*AB73","v":15.2768},{"$f":"Implements!AU144+Implements!AU145","v":8.4580000000000002},{"$f":"Implements!AV144+Implements!AV145","v":20.598223595154369},1,{"$f":"Z16*((1*AB74+(E81-1)*AB75)+AA16+AB16*1+AC16)","v":5.7322466927302997},{"$f":"AD16*AE16","v":5.7322466927302997}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N12:N16)","v":106.74500771634175},{"$f":"N17/$J$76","v":10.674500771634175},null,106.74500789805693,{"$f":"AG17","v":10.674500789805693},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF12:AF16)","v":106.74500789805693},{"$f":"AF17/$AB$76","v":10.674500789805693}]
[null,null,"Pre-Plant Weed Control",null,null,"May","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Plant Weed Control",null,null,"May","Est"]
[null,null,{"$f":"Switchgrass!C56","v":"Custom Ground Herbicide"},null,"$/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J56","v":1},{"$f":"VLOOKUP(C19,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"L19*M19","v":6},null,null,6,{"$f":"AG19","v":0},null,null,"Custom Ground Herbicide",null,null,null,null,null,{"$f":"1/3","v":0.33333333333333331},null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AD19*AE19","v":6}]
[null,null,{"$f":"Switchgrass!C57","v":"Glyphosate"},null,{"$f":"VLOOKUP(C20,Inputs!B43:C61,2,FALSE)","v":"pt"},null,null,null,null,null,null,{"$f":"Switchgrass!J57","v":2},{"$f":"VLOOKUP(C20,Inputs!B43:G61,6,FALSE)","v":4.75},{"$f":"L20*M20","v":9.5},null,null,9.5,{"$f":"AG20","v":0},null,null,"Glyphosate",null,"pt/acre",null,null,null,null,null,null,2,{"$f":"Inputs!E43","v":4.75},{"$f":"AD20*AE20","v":9.5}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N19:N20)","v":15.5},{"$f":"N21/$J$76","v":1.55},null,15.5,{"$f":"AG21","v":1.55},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF19:AF20)","v":15.5},{"$f":"AF21/$AB$76","v":1.55}]
[null,null,"Planting",null,null,"May","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Planting",null,null,"May","Est"]
[null,null,{"$f":"Switchgrass!C60","v":"Planter"},null,{"$f":"IF(C23=\"Planter\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L23=0,0,IF(C23=\"Planter\",Implements!BE140+Implements!BE141,0))","v":0.19642857142857142},{"$f":"IF(L23=0,0,IF(C23=\"Planter\",(Implements!BF140+Implements!BF141)*J73,0))","v":15.2768},{"$f":"IF(L23=0,0,IF(C23=\"Planter\",Implements!BG140+Implements!BG141,0))","v":23.009999999999998},{"$f":"IF(L23=0,0,IF(C23=\"Planter\",Implements!BH140+Implements!BH141,0))","v":36.65073462043425},{"$f":"Switchgrass!J60","v":1},{"$f":"IF(C23=\"Custom Planting\",Machinery!D99,H23*((1*$J$74+($D$82-1)*$J$75)+I23+J23*1+K23))","v":17.322551443299584},{"$f":"L23*M23","v":17.322551443299584},null,null,{"$f":"AF23","v":17.322551805567663},null,null,null,"Planter",null,null,null,null,{"$f":"Implements!AS140+Implements!AS141","v":0.19642857142857142},{"$f":"(Implements!AT140+Implements!AT141)*AB73","v":15.2768},{"$f":"Implements!AU140+Implements!AU141","v":23.009999999999998},{"$f":"Implements!AV140+Implements!AV141","v":36.650736464708096},1,{"$f":"Z23*((1*AB74+(E82-1)*AB75)+AA23+AB23*1+AC23)","v":17.322551805567663},{"$f":"AD23*AE23","v":17.322551805567663}]
[null,null,"Seed",null,"lbs/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J61","v":8},{"$f":"Inputs!G35","v":10},{"$f":"+L24*M24","v":80},null,null,80,null,null,null,"Seed",null,"lbs/acre",null,null,null,null,null,null,8,{"$f":"Inputs!E35","v":10},{"$f":"AD24*AE24","v":80}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N23:N24)","v":97.322551443299588},{"$f":"+N25/$J$76","v":9.7322551443299581},null,97.322551805567656,{"$f":"AG25","v":9.7322551805567663},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF23:AF24)","v":97.322551805567656},{"$f":"AF25/$AB$76","v":9.7322551805567663}]
[null,null,"Post-Plant Weed Control",null,null,"May","Est",null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Plant Weed Control",null,null,"May","Est"]
[null,null,{"$f":"Switchgrass!C64","v":"Custom Ground Herbicide"},null,"$/acre",null,null,null,null,null,null,{"$f":"Switchgrass!J64","v":1},{"$f":"VLOOKUP(C27,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"+L27*M27","v":6},null,null,6,null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AD27*AE27","v":6}]
[null,null,{"$f":"Switchgrass!C65","v":"Ally (Cimarron)"},null,{"$f":"VLOOKUP(C28,Inputs!B43:F61,2,FALSE)","v":"oz a.i."},null,null,null,null,null,null,{"$f":"Switchgrass!J65","v":0.5},{"$f":"VLOOKUP(C28,Inputs!B43:G61,6,FALSE)","v":29.5},{"$f":"+L28*M28","v":14.75},null,null,14.75,null,null,null,"Ally (Cimarron)",null,"lb a.i.",null,null,null,null,null,null,0.5,{"$f":"Inputs!G47","v":29.5},{"$f":"AD28*AE28","v":14.75}]
[null,null,{"$f":"Switchgrass!C66","v":" "},null,{"$f":"IFERROR(VLOOKUP(C29,Inputs!B43:F61,2,FALSE),\" \")","v":" "},null,null,null,null,null,null,{"$f":"Switchgrass!J66","v":0},{"$f":"IFERROR(VLOOKUP(C29,Inputs!B43:G61,6,FALSE),0)","v":0},{"$f":"IFERROR(L29*M29,0)","v":0},null,null," ",null,null,null,{"$f":"\" \"","v":" "},null,null,null,null,null,null,null,null,0,null,{"$f":"\" \"","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N27:N29)","v":20.75},{"$f":"+N30/$J$76","v":2.0750000000000002},null,{"$f":"AF30","v":20.75},{"$f":"AG30","v":2.0750000000000002},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF27:AF29)","v":20.75},{"$f":"AF30/$AB$76","v":2.0750000000000002}]
[]
[null,null,"Operating Interest",null,"%",null,"Est",null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N10+N17+N21+N25+N30-SUMPRODUCT(K7:K24,H7:H24,L7:L24))*M32","v":22.123183294023377},{"$f":"+N32/$J$76","v":2.2123183294023376},null,{"$f":"AF32","v":22.123183294023377},{"$f":"AG32","v":2.2123183294023376},null,null,"Operating Interest",null,"%",null,"Est",null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF10+AF17+AF21+AF25+AF30-SUMPRODUCT(AC7:AC24,Z7:Z24,AD7:AD24))*AE32","v":22.123183294023377},{"$f":"AF32/$AB$76","v":2.2123183294023376}]
[]
[null,null,"Total Specified Expenses (Est Year)",null,null,null,"Est",null,null,null,null,null,null,{"$f":"N10+N25+N30+N32+N17+N21","v":326.35797157567174},null,null,204.11296424074641,null,null,null,"Total Specified Expenses (Est Year)",null,null,null,"Est",null,null,null,null,null,null,{"$f":"AF10+AF25+AF30+AF32","v":204.11296424074641}]
[]
[null,null,"Opportunity Cost of Foregone Profit for Est. Year",null,null,null,"Est",null,null,null,null,null,{"$f":"Switchgrass!K73","v":0},{"$f":"M36","v":0},{"$f":"+N36/$J$76","v":0},null,0,{"$f":"AG36","v":0},null,null,"Opportunity Cost of Foregone Profit for Est Year",null,null,null,"Est",null,null,null,null,null,null,0,{"$f":"AF36/$J$76","v":0}]
[]
[null,null,"Replant Charge",null,"% of Cost",null,"Est",null,null,null,null,{"$f":"Switchgrass!J75","v":0.25},{"$f":"N34+N36","v":326.35797157567174},{"$f":"L38*M38","v":81.589492893917935},{"$f":"+N38/10","v":8.1589492893917939},null,51.028241060186602,{"$f":"AG38","v":5.1028241060186605},null,null,"Replant Charge",null,"% of Cost",null,"Est",null,null,null,null,0.25,{"$f":"AF34+AF36","v":204.11296424074641},{"$f":"AD38*AE38","v":51.028241060186602},{"$f":"AF38/$J$76","v":5.1028241060186605}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"AG39","v":0}]
[null,null,"Fertilizer",null,null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",null,null,"Apr"]
[null,null,{"$f":"Switchgrass!C78","v":"Fertilizer Application"},null,{"$f":"IF(C41=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null," 2 +",{"$f":"IF(L41=0,0,IF(C41=\"Fertilizer Application\",Implements!BE158,0))","v":4.2091836734693883E-2},{"$f":"IF(L41=0,0,IF(C41=\"Fertilizer Application\",(Implements!BF158*J73),0))","v":8.1839999999999993},{"$f":"IF(L41=0,0,IF(C41=\"Fertilizer Application\",Implements!BG158,0))","v":9.9283333333333328},{"$f":"IF(L41=0,0,IF(C41=\"Fertilizer Application\",Implements!BH158,0))","v":9.9254935337775017},{"$f":"Switchgrass!J78","v":1},{"$f":"IF(C41=\"Fertilizer Application\",(H41*((1*J74+(D83-1)*J75)+I41+J41+K41)),Inputs!P25)","v":1.7378804676207369},{"$f":"L41*M41","v":1.7378804676207369},null,null,1.7378806026633165,null,null,null,"Fertilizer Application",null,null,null," 2 +",{"$f":"Z12","v":4.2091836734693883E-2},{"$f":"Implements!AT158*AB73","v":8.1839999999999993},{"$f":"AB12","v":9.9283333333333328},{"$f":"AC12","v":9.9254967420618136},1,{"$f":"Z41*((1*AB74+(E83-1)*AB75)+AA41+AB41*1+AC41)","v":1.7378806026633165},{"$f":"AD41*AE41","v":1.7378806026633165}]
[null,null,{"$f":"Switchgrass!C79","v":"Urea, 46-0-0"},null,"lbs/acre",null," 2 +",null,null,null,null,{"$f":"Switchgrass!J79","v":130},{"$f":"VLOOKUP(C42,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"L42*M42","v":37.114999999999995},null,null,37.114999999999995,null,null,null,"Urea, 46-0-0",null,"lbs/acre",null," 2 +",null,null,null,null,130,{"$f":"Inputs!N35/2000","v":0.28549999999999998},{"$f":"AD42*AE42","v":37.114999999999995}]
[null,null,{"$f":"Switchgrass!C80","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,"2+",null,null,null,null,{"$f":"Switchgrass!J80","v":50},{"$f":"VLOOKUP(C43,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"M43*L43","v":15.525},null,null,15.525,null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,"2+",null,null,null,null,50,{"$f":"AE14","v":0.3105},{"$f":"AE43*AD43","v":15.525}]
[null,null,{"$f":"Switchgrass!C81","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null," 2 +",null,null,null,null,{"$f":"Switchgrass!J81","v":140},{"$f":"VLOOKUP(C44,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"L44*M44","v":42.07},null,null,42.07,null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null," 2 +",null,null,null,null,140,{"$f":"AE15","v":0.30049999999999999},{"$f":"AD44*AE44","v":42.07}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N41:N44)","v":96.447880467620735},{"$f":"((N45*(1+J72-(1+J72)^-(J76-2))/J72)/(1+J72))/$J$76","v":65.600880346847532},null,96.447880602663304,{"$f":"AG45","v":65.600880438699335},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF41:AF44)","v":96.447880602663304},{"$f":"((AF45*(1+AB72-(1+AB72)^-(AB76-2))/AB72)/(1+AB72))/$AB$76","v":65.600880438699335}]
[null,null,"Harvest",null,null,"Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov"]
[null,null,{"$f":"Switchgrass!C84","v":"Mower"},null,{"$f":"IF(C47=\"Mower\",\"\",\"$/acre\")","v":""},null,2,{"$f":"IF(L47=0,0,IF(C47=\"Mower\",Implements!BG179+Implements!BG181,0))","v":0.10296119809394146},{"$f":"IF(L47=0,0,IF(C47=\"Mower\",(Implements!BJ179+Implements!BJ181)*J73,0))","v":16.913599999999999},{"$f":"IF(L47=0,0,IF(C47=\"Mower\",Implements!BK179+Implements!BK181,0))","v":9.4612639999999999},{"$f":"IF(L47=0,0,IF(C47=\"Mower\",Implements!BN179+Implements!BN181,0))","v":20.860281141281451},{"$f":"Switchgrass!J84","v":1},{"$f":"IF(C47=\"Custom Mowing\",Machinery!D97,H47*((1*$J$74+($D$85-1)*$J$75)+I47+J47*1+K47))","v":6.2276230106322803},{"$f":"+L47*M47","v":6.2276230106322803},null,null,6.2276229692122946,null,null,null,"Mower",null,null,null,2,{"$f":"Implements!BO179+Implements!BO181","v":0.10296119809394146},{"$f":"(Implements!BR179+Implements!BR181)*AB73","v":16.913599999999999},{"$f":"Implements!BS179+Implements!BS181","v":9.4612639999999999},{"$f":"Implements!BV179+Implements!BV181","v":20.860280738994124},1,{"$f":"(Z47*((1*AB74+(E85-1)*AB75)+AA47+AB47*1+AC47))","v":6.2276229692122946},{"$f":"AD47*AE47","v":6.2276229692122946}]
[null,null,"Hay Rake",null,null,null,2,{"$f":"IF(L48=0,0,Implements!BG183+Implements!BG185)","v":0},{"$f":"IF(L48=0,0,(Implements!BJ183+Implements!BJ185)*J73)","v":0},{"$f":"IF(L48=0,0,Implements!BK183+Implements!BK185)","v":0},{"$f":"IF(L48=0,0,Implements!BN183+Implements!BN185)","v":0},{"$f":"Switchgrass!J85","v":0},{"$f":"H48*((1*J74+(D85-1)*J75)+I48+J48*1+K48)","v":0},{"$f":"+L48*M48","v":0},null,null,{"$f":"AF48","v":0},null,null,null,"Hay Rake",null,null,null,2,{"$f":"Implements!BO183+Implements!BO185","v":0.1011029411764706},{"$f":"(Implements!BR183+Implements!BR185)*AB73","v":8.1839999999999993},{"$f":"Implements!BS183+Implements!BS185","v":3.5321199999999999},{"$f":"Implements!BV183+Implements!BV185","v":8.2984423259867892},0,{"$f":"$Z$48*((1*$AB$74+($E$85-1)*$AB$75)+$AA$48+$AB$48*1+$AC$48)","v":3.3631450881052825},{"$f":"AD48*AE48","v":0}]
[null,null,{"$f":"Switchgrass!C86","v":"Baler"},null,{"$f":"IF(L49=0,0,IF(C49=\"Baler\",\" \",\"$/bale\"))","v":" "},null,2,{"$f":"IF(L49=0,0,IF(C49=\"Baler\",(Implements!BG187+Implements!BG189),IF(C49=\"Custom Baling\",0)))","v":0.14053426248548201},{"$f":"IF(L49=0,0,IF(C49=\"Baler\",(Implements!BJ187+Implements!BJ189)*J73,IF(C49=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF(L49=0,0,IF(C49=\"Baler\",(Implements!BK187+Implements!BK189),IF(C49=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF(L49=0,0,IF(C49=\"Baler\",(Implements!BN187+Implements!BN189),IF(C49=\"Custom Baling\",0)))","v":55.79618142409079},{"$f":"Switchgrass!J86","v":1},{"$f":"IF(C49=\"Custom Baling\",Machinery!D101*(O74*2000/O72),H49*((1*$J$74+($D$85-1)*$J$75)+I49+J49*1+K49))","v":16.21098819955283},16.21098819955283,null,null,16.210988224530841,null,null,null,"Baler",null,null,null,2,{"$f":"(Implements!BO187+Implements!BO189)","v":0.14053426248548201},{"$f":"(Implements!BR187+Implements!BR189)*AB73","v":14.458399999999999},{"$f":"(Implements!BS187+Implements!BS189)","v":31.847987500000002},{"$f":"(Implements!BV187+Implements!BV189)","v":55.796181601826873},1,{"$f":"Z49*((1*AB74+(E85-1)*AB75)+AA49+AB49*1+AC49)","v":16.210988224530841},{"$f":"AD49*AE49","v":16.210988224530841}]
[null,null,"Twine",null,{"$f":"IF(L50=0,\" \",\"$/bale\")","v":"$/bale"},null,2,null,null,null,null,{"$f":"IF(L49=0,0,IF(O72=0,0,O$74*2000/$O$72))","v":5.8245358572988719},{"$f":"Switchgrass!K87","v":0.8600000000000001},5.00910083727703,null,null,5.00910083727703,null,null,null,"Twine",null,"$/bale",null,2,null,null,null,null,{"$f":"IF(AG72=0,0,AG$74*2000/$AG$72)","v":5.8245358572988719},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AD50*AE50","v":5.00910083727703}]
[null,null,{"$f":"Switchgrass!C88","v":"Bale Hauler"},null,{"$f":"IF(L51=0,0,IF(C51=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,2,{"$f":"IF(L51=0,0,IF(C51=\"Bale Hauler\",(Implements!BG191+Implements!BG193),IF(C51=\"Custom Bale Hauling\",0)))","v":0.14130855594270231},{"$f":"IF(L51=0,0,IF(C51=\"Bale Hauler\",(Implements!BJ191+Implements!BJ193)*J73,IF(C51=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF(L51=0,0,IF(C51=\"Bale Hauler\",(Implements!BK191+Implements!BK193),IF(C51=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF(L51=0,0,IF(C51=\"Bale Hauler\",(Implements!BN191+Implements!BN193),IF(C51=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"Switchgrass!J88","v":1},{"$f":"IF(C51=\"Custom Bale Hauling\",Machinery!D103*(O74*2000/O72),H51*((1*$J$74+($D$85-1)*$J$75)+I51+J51*1+K51))","v":7.2619641870770213},7.2619641870770213,null,null,7.2619642667443696,null,null,null,"Bale Hauler",null,null,null,2,{"$f":"(Implements!BO191+Implements!BO193)","v":0.14130855594270231},{"$f":"(Implements!BR191+Implements!BR193)*AB73","v":8.1839999999999993},{"$f":"(Implements!BS191+Implements!BS193)","v":7.9022499999999996},{"$f":"(Implements!BV191+Implements!BV193)","v":22.054582057536177},{"$f":"AD49","v":1},{"$f":"Z51*((1*AB74+(E85-1)*AB75)+AA51+AB51*1+AC51)","v":7.2619642667443696},{"$f":"AD51*AE51","v":7.2619642667443696}]
[null,null,{"$f":"Switchgrass!C89","v":"Forage Harvester"},null,{"$f":"IF(C52=\"Forage Harvester\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L52=0,0,IF(C52=\"Forage Harvester\",(Implements!BG195+Implements!BG197),IF(C52=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L52=0,0,IF(C52=\"Forage Harvester\",(Implements!BJ195+Implements!BJ197)*J73,IF(C52=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L52=0,0,IF(C52=\"Forage Harvester\",(Implements!BK195+Implements!BK197),IF(C52=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L52=0,0,IF(C52=\"Forage Harvester\",(Implements!BN195+Implements!BN197),IF(C52=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"Switchgrass!J89","v":0},{"$f":"IF(C52=\"Custom Forage Harvesting\",Machinery!D103,H52*((1*$J$74+($D$85-1)*$J$75)+I52+J52*1+K52))","v":0},0,null,null,0,null,null,null,"Forage Harvester",null,null,null,null,{"$f":"IF(AD52=0,0,(Implements!BO195+Implements!BO197))","v":0},{"$f":"IF(AD52=0,0,(Implements!BR195+Implements!BR197)*AB73)","v":0},{"$f":"IF(AD52=0,0,(Implements!BS195+Implements!BS197))","v":0},{"$f":"IF(AD52=0,0,(Implements!BV195+Implements!BV197))","v":0},0,{"$f":"Z52*((1*AB74+(E85-1)*AB75)+AA52+AB52*1+AC52)","v":0},{"$f":"AE52*AD52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N47:N52)","v":34.70967623453916},{"$f":"(SUM(N47:N52)/(1+J72))/$J$76","v":3.274497757975392},null,34.709676297764538,{"$f":"AG53","v":3.2744977639400501},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF47:AF52)","v":34.709676297764538},{"$f":"(SUM(AF47:AF52)/(1+AB72))/$AB$76","v":3.2744977639400501}]
[]
[null,null,"Operating Interest",null,"%",null,2,null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N53+N45-SUMPRODUCT(K41:K52,H41:H52,L41:L52))*M55/2","v":4.5583251973464387},{"$f":"(N55/(1+J72))/$J$76","v":0.43003067899494701},null,{"$f":"AF55","v":4.5583251973464378},{"$f":"AG55","v":0.43003067899494696},null,null,"Operating Interest",null,"%",null,2,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF53+AF45-SUMPRODUCT(AC41:AC52,Z41:Z52,AD41:AD52))*AE55/2","v":4.5583251973464378},{"$f":"(AF55/(1+AB72))/$AB$76","v":0.43003067899494696}]
[]
[null,null,"Total Specified Expenses (Year 2)",null,null,null,2,null,null,null,null,null,null,{"$f":"N45+N53+N55","v":135.71588189950634},null,null,{"$f":"AF57","v":135.71588209777428},null,null,null,"Total Specified Expenses (Year 2)",null,null,null,2,null,null,null,null,null,null,{"$f":"AF45+AF53+AF55","v":135.71588209777428}]
[]
[null,null,"Harvest",null,null,"Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov"]
[null,null,{"$f":"Switchgrass!C97","v":"Mower"},null,{"$f":"IF(C60=\"Mower\",\"\",\"$/acre\")","v":""},null,"3+",{"$f":"IF(L60=0,0,IF(C60=\"Mower\",Implements!BG180+Implements!BG182,IF(C60=\"Custom Mowing\",0)))","v":0.11752136752136752},{"$f":"IF(L60=0,0,IF(C60=\"Mower\",(Implements!BJ180+Implements!BJ182)*J73,0))","v":16.913599999999999},{"$f":"IF(L60=0,0,IF(C60=\"Mower\",Implements!BK180+Implements!BK182,0))","v":9.4612639999999999},{"$f":"IF(L60=0,0,IF(C60=\"Mower\",Implements!BN180+Implements!BN182,0))","v":20.860281141281451},{"$f":"Switchgrass!J97","v":1},{"$f":"IF(C60=\"Custom Mowing\",Machinery!D97,H60*((1*$J$74+($D$85-1)*$J$75)+I60+J60*1+K60))","v":7.1082969717317939},{"$f":"+L60*M60","v":7.1082969717317939},null,null,{"$f":"AF60","v":7.1082969244544376},null,null,null,"Mower",null,null,null,"3+",{"$f":"Implements!BO180+Implements!BO182","v":0.11752136752136752},{"$f":"(Implements!BR180+Implements!BR182)*AB73","v":16.913599999999999},{"$f":"Implements!BS180+Implements!BS182","v":9.4612639999999999},{"$f":"Implements!BV180+Implements!BV182","v":20.860280738994124},1,{"$f":"(Z60*((1*AB74+(E85-1)*AB75)+AA60+AB60*1+AC60))","v":7.1082969244544376},{"$f":"AD60*AE60","v":7.1082969244544376}]
[null,null,"Hay Rake",null,null,null,"3+",{"$f":"IF(L61=0,0,Implements!$BG$184+Implements!$BG$186)","v":0},{"$f":"IF(L61=0,0,(Implements!BJ184+Implements!BJ186)*J73)","v":0},{"$f":"IF(L61=0,0,Implements!BK184+Implements!BK186)","v":0},{"$f":"IF(L61=0,0,Implements!BN184+Implements!BN186)","v":0},{"$f":"Switchgrass!J98","v":0},{"$f":"H61*((1*J74+(D85-1)*J75)+I61+J61*1+K61)","v":0},{"$f":"+L61*M61","v":0},null,null,{"$f":"AF61","v":0},null,null,null,"Hay Rake",null,null,null,"3+",{"$f":"Implements!BO184+Implements!BO186","v":0.1011029411764706},{"$f":"(Implements!BR184+Implements!BR186)*AB73","v":8.1839999999999993},{"$f":"Implements!BS184+Implements!BS186","v":3.5321199999999999},{"$f":"Implements!BV184+Implements!BV186","v":8.2984423259867892},0,{"$f":"Z61*((1*AB74+(E85-1)*AB75)+AA61+AB61*1+AC61)","v":3.3631450881052825},{"$f":"AD61*AE61","v":0}]
[null,null,{"$f":"Switchgrass!C99","v":"Baler"},null,{"$f":"IF(L62=0,0,IF(C62=\"Baler\",\" \",\"$/bale\"))","v":" "},null,"3+",{"$f":"IF(L62=0,0,IF(C62=\"Baler\",(Implements!BG188+Implements!BG190),IF(C62=\"Custom Baling\",0)))","v":0.21080139372822301},{"$f":"IF(L62=0,0,IF(C62=\"Baler\",(Implements!BJ188+Implements!BJ190)*J73,IF(C62=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF(L62=0,0,IF(C62=\"Baler\",(Implements!BK188+Implements!BK190),IF(C62=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF(L62=0,0,IF(C62=\"Baler\",(Implements!BN188+Implements!BN190),IF(C62=\"Custom Baling\",0)))","v":55.79618142409079},{"$f":"Switchgrass!J99","v":1},{"$f":"IF(C62=\"Custom Baling\",Machinery!D101*(O75*2000/O72),H62*((1*$J$74+($D$85-1)*$J$75)+I62+J62*1+K62))","v":24.316482299329245},24.316482299329245,null,null,{"$f":"'Switchgrass on Pasture'!AD245","v":0},null,null,null,"Baler",null,null,null,"3+",{"$f":"(Implements!BO188+Implements!BO190)","v":0.21080139372822301},{"$f":"(Implements!BR188+Implements!BR190)*AB73","v":14.458399999999999},{"$f":"(Implements!BS188+Implements!BS190)","v":31.847987500000002},{"$f":"(Implements!BV188+Implements!BV190)","v":55.796181601826873},1,{"$f":"Z62*((1*AB74+(E85-1)*AB75)+AA62+AB62*1+AC62)","v":24.316482336796259},{"$f":"AD62*AE62","v":24.316482336796259}]
[null,null,"Twine",null,{"$f":"IF(L63=0,0,\"$/bale\")","v":"$/bale"},null,"3+",null,null,null,null,{"$f":"IF(L62=0,0,IF(O72=0,0,O$75*2000/$O$72))","v":8.7368037859483074},{"$f":"Switchgrass!K100","v":0.8600000000000001},7.5136512559155451,null,null,{"$f":"AF63","v":7.5136512559155451},null,null,null,"Twine",null,"$/bale",null,"3+",null,null,null,null,{"$f":"IF(AG72=0,0,AG$75*2000/$AG$72)","v":8.7368037859483074},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AD63*AE63","v":7.5136512559155451}]
[null,null,{"$f":"Switchgrass!C101","v":"Bale Hauler"},null,{"$f":"IF(L64=0,0,IF(C64=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,"3+",{"$f":"IF(L64=0,0,IF(C64=\"Bale Hauler\",(Implements!BG192+Implements!BG194),IF(C64=\"Custom Bale Hauling\",0)))","v":0.21196283391405346},{"$f":"IF(L64=0,0,IF(C64=\"Bale Hauler\",(Implements!BJ192+Implements!BJ194)*J73,IF(C64=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF(L64=0,0,IF(C64=\"Bale Hauler\",(Implements!BK192+Implements!BK194),IF(C64=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF(L64=0,0,IF(C64=\"Bale Hauler\",(Implements!BN192+Implements!BN194),IF(C64=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"Switchgrass!J101","v":1},{"$f":"IF(C64=\"Custom Bale Hauling\",Machinery!D103*(O75*2000/O72),H64*((1*$J$74+($D$85-1)*$J$75)+I64+J64*1+K64))","v":10.892946280615531},10.892946280615531,null,null,{"$f":"AF64","v":10.892946400116553},null,null,null,"Bale Hauler",null,null,null,"3+",{"$f":"(Implements!BO192+Implements!BO194)","v":0.21196283391405346},{"$f":"(Implements!BR192+Implements!BR194)*AB73","v":8.1839999999999993},{"$f":"(Implements!BS192+Implements!BS194)","v":7.9022499999999996},{"$f":"(Implements!BV192+Implements!BV194)","v":22.054582057536177},{"$f":"AD62","v":1},{"$f":"Z64*((1*AB74+(E85-1)*AB75)+AA64+AB64*1+AC64)","v":10.892946400116553},{"$f":"AD64*AE64","v":10.892946400116553}]
[null,null,{"$f":"Switchgrass!C102","v":"Forage Harvester"},null,{"$f":"IF(C65=\"Forage Harvester\",\"\",\"$/acre\")","v":""},null,null,{"$f":"IF(L65=0,0,IF(C65=\"Forage Harvester\",(Implements!BG196+Implements!BG198),IF(C65=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L65=0,0,IF(C65=\"Forage Harvester\",(Implements!BJ196+Implements!BJ198)*J73,IF(C65=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L65=0,0,IF(C65=\"Forage Harvester\",(Implements!BK196+Implements!BK198),IF(C65=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF(L65=0,0,IF(C65=\"Forage Harvester\",(Implements!BN196+Implements!BN198),IF(C65=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"Switchgrass!J102","v":0},{"$f":"IF(C65=\"Custom Forage Harvesting\",Machinery!D103,H65*((1*$J$74+($D$85-1)*$J$75)+I65+J65*1+K65))","v":0},0,null,null,{"$f":"AF65","v":0},null,null,null,"Forage Harvester",null,null,null,"3+",{"$f":"IF(AD65=0,0,(Implements!BO196+Implements!BO198))","v":0},{"$f":"IF(AD65=0,0,(Implements!BR196+Implements!BR198)*AB73)","v":0},{"$f":"IF(AD65=0,0,(Implements!BS196+Implements!BS198))","v":0},{"$f":"IF(AD65=0,0,(Implements!BV196+Implements!BV198))","v":0},0,{"$f":"Z65*((1*AB74+(E85-1)*AB75)+AA65+AB65*1+AC65)","v":0},{"$f":"AE65*AD65","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N60:N65)","v":49.831376807592115},{"$f":"(((SUM(N60:N65)*(1+J72-(1+J72)^-(J76-3)))/J72)/((1+J72)^2))/$J$76","v":29.192695782252606},null,{"$f":"AF66","v":49.831376917282796},{"$f":"AG66","v":29.192695846512652},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF60:AF65)","v":49.831376917282796},{"$f":"(((SUM(AF60:AF65)*(1+AB72-(1+AB72)^-(AB76-3)))/AB72)/((1+AB72)^2))/$AB$76","v":29.192695846512652}]
[]
[null,null,"Operating Interest",null,"%",null,"3+",null,null,null,null,1,{"$f":"+Inputs!P21","v":7.7499999999999999E-2},{"$f":"(N66+N45-SUMPRODUCT(K60:K65,H60:H65,L60:L65)-SUMPRODUCT(H41:H44,K41:K44,L41:L44))*M68/2","v":4.9202146717711503},{"$f":"(N68*(1+J72-(1+J72)^-(J76-3))/J72)/((1+J72)^2)/$J$76","v":2.8824074167364255},null,{"$f":"AF68","v":4.9202146717711503},{"$f":"AG68","v":2.8824074167364255},null,null,"Operating Interest",null,"%",null,"3+",null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"(AF66+AF45-SUMPRODUCT(AC60:AC65,Z60:Z65,AD60:AD65)-SUMPRODUCT(Z41:Z44,AC41:AC44,AD41:AD44))*AE68/2","v":4.9202146717711503},{"$f":"(AF68*(1+AB72-(1+AB72)^-(AB76-3))/AB72)/((1+AB72)^2)/$AB$76","v":2.8824074167364255}]
[]
[null,null,{"$f":"CONCATENATE(\"Total Specified Expenses (Year 3 - \",J76,\")\")","v":"Total Specified Expenses (Year 3 - 10)"},null,null,null,"3+",null,null,null,null,null,null,{"$f":"+N45+N66+N68","v":151.199471946984},null,null,{"$f":"AF70","v":151.19947219171726},null,null,null,"Total Specified Expenses (Years 3 - 10)",null,null,null,"3+",null,null,null,null,null,null,{"$f":"AF45+AF66+AF68","v":151.19947219171726}]
[]
[null,null,null,"PV of Total Specified Expenses",{"$f":"SUM(O6:O68)","v":142.17525842976588},null,null,null,"Capital Recovery Rate:",{"$f":"Inputs!P19","v":0.06},null,null,null,"Dry Weight of Bale: ",{"$f":"IF(Implements!F128=Implements!C15,800*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C14,1250*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C16,2100*Implements!M167*Implements!AC128,0)))+(IF(Implements!F129=Implements!C15,800*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C14,1250*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C16,2100*Implements!M167*Implements!AC129,0))))","v":1373.5},null,null,null,null,null,"PV of Total Specified Expenses",null,{"$f":"SUM(AG6:AG68)","v":139.11913346478238},null,null,null,"Capital Recovery rate:",{"$f":"Inputs!N19","v":0.06},null,null,null,"Dry Weight of Bale",{"$f":"O72","v":1373.5}]
[null,null,null,"Average Yield Net of Losses",{"$f":"(O74*(1-J77)+(J76-2)*O75*(1-J77))/J76","v":4.7840000000000007},null,null,null,"Fuel ($/gal):",{"$f":"Inputs!G11","v":2.48},null,null,null,"Switchgrass Price: ",{"$f":"Inputs!P11","v":50},null,null,null,null,null,"Average Yield Net of Losses",null,{"$f":"(AG74*(1-AB77)+(AB76-2)*AG75*(1-AB77))/AB76","v":4.7840000000000007},null,null,null,"Fuel ($/gal -- PD ):",{"$f":"Inputs!E11","v":2.48},null,null,null,"Switchgrass Price (Net of Losses)",{"$f":"Inputs!P11","v":50}]
[null,null,null,"PV of Price",{"$f":"(O73/(1+J72)*O74+O73*O75*(1+J72-(1+J72)^-(J76-3))/J72/(1+J72)^2)/(O74+(J76-2)*O75)","v":37.426308840545502},null,null,null,"Operator Labor ($/hr):",{"$f":"Inputs!G15","v":9.25},null,null,null,"Year 2 field yield in dry ton -- Y:",{"$f":"Switchgrass!M112","v":4},null,null,null,null,null,"PV of Price",null,{"$f":"(AG73/(1+AB72)*AG74+AG73*AG75*(1+AB72-(1+AB72)^-(AB76-3))/AB72/(1+AB72)^2)/(AG74+(AB76-2)*AG75)","v":37.426308840545502},null,null,null,"Operator Labor ($/hr -- PL):",{"$f":"Inputs!E15","v":9.25},null,null,null,"Year 2 field yield in dry ton -- Y:",4]
[null,null,null,"PV of Profit Over Useful Life",{"$f":"-N34-N36-N38+(O74*(1-J77)*O73-N57)/(1+J72)+((O75*(1-J77)*O73-N70)*(1+J72-(1+J72)^-(J76-3))/J72)/(1+J72)^2","v":368.72203063403799},null,null,null,"Hired Labor ($/hr):",{"$f":"Inputs!G17","v":8},null,null,null,"Year 3 field yield in dry ton -- Y:",{"$f":"Switchgrass!M113","v":6},null,null,null,null,null,"PV of Profit Over Useful Life",null,{"$f":"-AF34-AF36-AF38+(AG74*(1-AB77)*AG73-AF57)/(1+AB72)+((AG75*(1-AB77)*AG73-AF70)*(1+AB72-(1+AB72)^-(AB76-3))/AB72)/(1+AB72)^2","v":521.52828818192961},null,null,null,"Hired Labor ($/hr):",{"$f":"Inputs!E17","v":8},null,null,null,"Year 3 field yield in dry ton -- Y:",6]
[null,null,null,"Average Profit PV",{"$f":"E75/J76","v":36.872203063403802},null,null,null,"Stand Life (yrs):",{"$f":"Switchgrass!H114","v":10},null,null,null,null,null,null,null,null,null,null,"Average Profit PV",null,{"$f":"W75/AB76","v":52.152828818192958},null,null,null,"Stand Life (yrs):",10]
[null,null,null,"B/E price per dt",{"$f":"(E72/E73)/((1/(1+J72)*O74+O75*(1+J72-(1+J72)^-(J76-3))/J72/(1+J72)^2)/(O74+(J76-2)*O75))","v":39.703232105077781},null,null,null,"Percent of Yield Loss: ",{"$f":"Switchgrass!H115","v":0.08},null,null,null,null,null,null,null,null,null,null,"Breakeven Price",null,{"$f":"(W72/W73)/((1/(1+AB72)*AG74+AG75*(1+AB72-(1+AB72)^-(AB76-3))/AB72/(1+AB72)^2)/(AG74+(AB76-2)*AG75))","v":38.849792201630699},null,null,null,"Percent of Yield Loss: ",0.08]
[]
[]
[null,null,"Labor Factors","Producer","Benchmark"]
[null,null,{"$f":"Inputs!B21","v":"Field Preparation"},{"$f":"Inputs!G21","v":1.5},{"$f":"Inputs!E21","v":1.5}]
[null,null,{"$f":"Inputs!B23","v":"Planting"},{"$f":"Inputs!G23","v":1.5},{"$f":"Inputs!E23","v":1.5}]
[null,null,{"$f":"Inputs!B27","v":"Fertlizer"},{"$f":"Inputs!G27","v":1.5},{"$f":"Inputs!E27","v":1.5}]
[null,null,{"$f":"Inputs!B29","v":"Post-Plant Field Work"},{"$f":"Inputs!G29","v":1.5},{"$f":"Inputs!E29","v":1.5}]
[null,null,{"$f":"Inputs!B31","v":"Harvest"},{"$f":"Inputs!G31","v":1.5},{"$f":"Inputs!E31","v":1.5}]

{"sheet":"Miscanthus","index":13,"n_rows":123,"n_cols":33,"rows_kept":123,"cut":false,"hidden":false,"merged":[[4,21,7,32],[95,4,95,5],[84,1,84,17],[86,1,90,17],[63,1,74,1],[50,1,62,1],[8,17,9,17],[8,2,9,2],[8,15,9,15],[8,7,9,7],[8,3,9,3],[8,1,9,1],[8,4,9,4],[8,8,9,8],[4,14,4,17],[4,1,4,12],[5,1,6,12],[7,11,7,12],[44,1,49,1],[8,10,9,10],[8,12,9,12],[8,11,9,11],[10,1,43,1],[8,16,9,16],[7,14,7,17],[7,3,7,6],[8,14,9,14],[8,5,9,5],[8,6,9,6],[8,9,9,9]]}
[]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Miscanthus Production Budget for \",'Main Menu'!D8)","v":"Miscanthus Production Budget for Circle C"},null,null,null,null,null,null,null,null,null,null,null,null,"Use \"SAVE (#)\" buttons to save the current scenario for comparison to other saved scenarios and their respective 'Benchmark' values.",null,null,null,null,null,null,"Average Variable Prices Utilized"]
[null,"Using the command buttons to the right, the user may accept the 'Benchmark' settings to reset potential changes to the 'Benchmark' values. Cells highlighted in in light blue are dropdowns for the producer to choose a different operation/operating input. Cells highlighted in yellow are for the producer to alter the amount of application. Cells highlighted in sky blue with bold and italicized font are used to highlight amounts that are from different from the 'Benchmark' data. The user may save up to three (3) scenarios for comparison summary statistics under 'Results' by clicking the the SAVE (1-3) button(s) near the top right."]
[]
[null,null,null,"Breakeven Price per dry ton:  ",null,null,null,{"$f":"M83","v":55.217081885806131},null,null,null,"Producer",null,null,"Benchmark"]
[null,"Yr.","Operation/ Operating Input","Size/ Unit","Month","Labor\n(hrs/acre)","Fuel\n($/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Amount","Cost \n$/unit","Total \nCost","PV of \nTotal Cost",null,"Total \nCost","PV of \nTotal Cost","Amount","Operation/Operating Input",null,null,null,"Operation/",null,"Size/","Month","Labor\nHours","Fuel\n($/hr)","R&M","Capital Recovery","Amount","Cost in \n$ per Unit","Total \nCost","Prorated PV of Total Cost"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Operating Input",null,"    Unit"]
[null,"Establishment Year","Fall Field Preparation",null,"Sep",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Field Preparation",null,null,"Sep"]
[null,null,"Chisel Plow",{"$f":"IF(C12=\"Custom Para-Tilling\",\"$/acre\",\" \")","v":" "},null,{"$f":"IF($J$12=0,0,IF(C12=\"Custom Para-Tilling\",0,IF(C12=\"Para-Till\",(Implements!BI154+Implements!BI155),IF(C12=\"Chisel Plow\",(Implements!BI148+Implements!BI149)))))","v":0.15772058823529414},{"$f":"IF($J$12=0,0,IF(C12=\"Custom Para-Tilling\",0,IF(C12=\"Para-Till\",(Implements!BJ154+Implements!BJ155)*H79,IF(C12=\"Chisel Plow\",(Implements!BJ148+Implements!BJ149)*H79))))","v":17.459199999999999},{"$f":"IF($J$12=0,0,IF(C12=\"Custom Para-Tilling\",0,IF(C12=\"Para-Till\",(Implements!BK154+Implements!BK155),IF(C12=\"Chisel Plow\",(Implements!BK148+Implements!BK149)))))","v":12.368749999999999},{"$f":"IF($J$12=0,0,IF(C12=\"Custom Para-Tilling\",0,IF(C12=\"Para-Till\",(Implements!BL154+Implements!BL155),IF(C12=\"Chisel Plow\",(Implements!BL148+Implements!BL149)))))","v":26.424474695668344},1,{"$f":"IF(C12=\"Custom Para-Tilling\",Machinery!D95,F12*((1*$H$80+(K95-1)*$H$81)+G12+H12*1+I12))","v":10.961963306780044},{"$f":"J12*K12","v":10.961963306780044},null,null,{"$f":"AF12","v":10.96196344930393},null,{"$f":"AD12","v":1},{"$f":"V12","v":"Chisel Plow "},null,null,null,"Chisel Plow ",null,null,null,{"$f":"Implements!AW148+Implements!AW149","v":0.15772058823529414},{"$f":"(Implements!AX148+Implements!AX149)*AB79","v":17.459199999999999},{"$f":"Implements!AY148+Implements!AY149","v":12.368749999999999},{"$f":"Implements!AZ148+Implements!AZ149","v":26.424475599316285},1,{"$f":"Z12*((1*AB80+(L95-1)*AB81)+AA12+AB12*1+AC12)","v":10.96196344930393},{"$f":"AD12*AE12","v":10.96196344930393}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L12)","v":10.961963306780044},{"$f":"+L13/$H$82","v":0.73079755378533628},null,{"$f":"AF13","v":10.96196344930393},{"$f":"AG13","v":0.73079756328692869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF12)","v":10.96196344930393},{"$f":"+AF13/$AB$82","v":0.73079756328692869}]
[null,null,"Spring Field Preparation",null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fall Field Preparation",null,null,"Sep"]
[null,null,"Fertilizer Application",{"$f":"IF(C15=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,{"$f":"IF(J15=0,0,Implements!BI158)","v":4.2091836734693883E-2},{"$f":"IF(J15=0,0,Implements!BJ158*H79)","v":8.1839999999999993},{"$f":"IF(J15=0,0,Implements!BK158)","v":9.9283333333333328},{"$f":"IF(J15=0,0,Implements!BL158)","v":9.9254935337775017},2,{"$f":"IF(C15=\"Fertilizer Application\",(F15*((1*H80+(K99-1)*H81)+G15+H15+I15)),Inputs!P25)","v":1.7378804676207369},{"$f":"J15*K15","v":3.4757609352414738},null,null,{"$f":"AF15","v":3.4757612053266329},null,{"$f":"AD15","v":2},{"$f":"V15","v":"Fertilizer Application"},null,null,null,"Fertilizer Application",null,null,null,{"$f":"Implements!AW158","v":4.2091836734693883E-2},{"$f":"Implements!AX158*AB79","v":8.1839999999999993},{"$f":"Implements!AY158","v":9.9283333333333328},{"$f":"Implements!AZ158","v":9.9254967420618136},2,{"$f":"Z15*((1*$AB$80+($L$99-1)*$AB$81)+AA15+AB15+AC15)","v":1.7378806026633165},{"$f":"AD15*AE15","v":3.4757612053266329}]
[null,null,"Lime",{"$f":"IF(J16=0,\" \",\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,2000,{"$f":"VLOOKUP(C16,Inputs!$I$35:$R$43,10,FALSE)","v":2.8300000000000002E-2},{"$f":"J16*K16","v":56.6},null,null,56.6,null,2000,"Lime",null,null,null,"Lime",null,null,null,null,null,null,null,2000,{"$f":"Inputs!N43/2000","v":2.8300000000000002E-2},56.6]
[null,null,"Urea, 46-0-0",{"$f":"IF(J17=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,150,{"$f":"VLOOKUP(C17,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"J17*K17","v":42.824999999999996},null,null,42.824999999999996,null,150,"Urea, 46-0-0",null,null,null,"Urea, 46-0-0",null,"      lbs/acre",null,null,null,null,null,150,{"$f":"Inputs!R35","v":0.28549999999999998},42.824999999999996]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"IF(J18=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,155,{"$f":"VLOOKUP(C18,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"J18*K18","v":48.127499999999998},null,null,48.127499999999998,null,155,"Triple Super Phosphate, 0-45-0",null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,155,{"$f":"Inputs!N37/2000","v":0.3105},48.127499999999998]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"IF(J19=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,115,{"$f":"VLOOKUP(C19,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"K19*J19","v":34.557499999999997},null,null,34.557499999999997,null,115,"Potash Fertilizer, 0-0-60",null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,115,{"$f":"Inputs!N39/2000","v":0.30049999999999999},34.557499999999997]
[null,null,"Disk",null,null,{"$f":"IF(J20=0,0,Implements!BI138+Implements!BI139)","v":0.1219654528478058},{"$f":"IF(J20=0,0,(Implements!BJ138+Implements!BJ139)*H79)","v":16.095200000000002},{"$f":"IF(J20=0,0,Implements!BK138+Implements!BK139)","v":16.684999999999999},{"$f":"IF(J20=0,0,Implements!BL138+Implements!BL139)","v":35.62090962552918},1,{"$f":"F20*((1*$H$80+(K95-1)*$H$81)+G20+H20*1+I20)","v":9.9586145610035022},{"$f":"J20*K20","v":9.9586145610035022},null,null,9.9586145705776765,null,1,"Disk",null,null,null,"Disk",null,null,null,{"$f":"Implements!AW138+Implements!AW139","v":0.1219654528478058},{"$f":"(Implements!AX138+Implements!AX139)*AB79","v":16.095200000000002},{"$f":"Implements!AY138+Implements!AY139","v":16.684999999999999},{"$f":"Implements!AZ138+Implements!AZ139","v":35.620909704028257},1,{"$f":"+Z20*((1*AB80+(L95-1)*AB81)+AA20+AB20*1+AC20)","v":9.9586145705776765},9.9586145705776765]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L15:L20)","v":195.54437549624498},{"$f":"+L21/$H$82","v":13.036291699749665},null,195.54437577590431,{"$f":"AG21","v":13.03629171839362},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF15:AF20)","v":195.54437577590431},{"$f":"+AF21/$AB$82","v":13.03629171839362}]
[null,null,null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Pre-Plant Weed Control",null,null,"Mar"]
[null,null,"Custom Ground Herbicide",{"$f":"IF(J23=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,1,{"$f":"VLOOKUP(C23,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"+J23*K23","v":6},null,null,{"$f":"AF23","v":6},null,{"$f":"AD23","v":1},{"$f":"V23","v":"Custom Ground Herbicide"},null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"+AD23*AE23","v":6}]
[null,null,"Glyphosate",{"$f":"IF(J24=0,0,VLOOKUP(C24,Inputs!B43:F61,2,FALSE))","v":"pt"},null,null,null,null,null,2,{"$f":"VLOOKUP(C24,Inputs!B43:G61,6,FALSE)","v":4.75},{"$f":"+J24*K24","v":9.5},null,null,{"$f":"AF24","v":9.5},null,{"$f":"AD24","v":2},{"$f":"V24","v":"Glyphosate"},null,null,null,"Glyphosate",null,"      pt",null,null,null,null,null,2,{"$f":"Inputs!E43","v":4.75},{"$f":"+AD24*AE24","v":9.5}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L23:L24)","v":15.5},{"$f":"+L25/$H$82","v":1.0333333333333334},null,{"$f":"AF25","v":15.5},{"$f":"AG25","v":1.0333333333333334},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF23:AF24)","v":15.5},{"$f":"+AF25/$AB$82","v":1.0333333333333334}]
[null,null,"Planting",null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Planting",null,null,"Apr"]
[null,null,"Cultipacker",null,null,{"$f":"IF($J$27=0,0,Implements!BI144+Implements!BI145)","v":9.9547511312217202E-2},{"$f":"IF($J$27=0,0,(Implements!BJ144+Implements!BJ145)*H79)","v":15.2768},{"$f":"IF($J$27=0,0,Implements!BK144+Implements!BK145)","v":8.4580000000000002},{"$f":"IF($J$27=0,0,Implements!BL144+Implements!BL145)","v":20.598224482870975},1,{"$f":"+F27*((1*H80+(K97-1)*H81)+G27+H27*1+I27)","v":5.7322467811002786},{"$f":"J27*K27","v":5.7322467811002786},null,null,{"$f":"AF27","v":5.7322466927302997},null,{"$f":"AD27","v":1},{"$f":"V27","v":"Cultipacker"},null,null,null,"Cultipacker",null,null,null,{"$f":"Implements!AW144+Implements!AW145","v":9.9547511312217202E-2},{"$f":"(Implements!AX144+Implements!AX145)*AB79","v":15.2768},{"$f":"Implements!AY144+Implements!AY145","v":8.4580000000000002},{"$f":"Implements!AZ144+Implements!AZ145","v":20.598223595154369},1,{"$f":"+Z27*((1*AB80+(L97-1)*AB81)+AA27+AB27*1+AC27)","v":5.7322466927302997},{"$f":"AD27*AE27","v":5.7322466927302997}]
[null,null,"Veggie Planter",{"$f":"IF(C28=\"Veggie Planter\",\"\",\"$/acre\")","v":""},null,{"$f":"IF($J$27=0,0,IF(C28=\"Veggie Planter\",Implements!BI142+Implements!BI143,0))","v":0.52790178571428559},{"$f":"IF($J$28=0,0,IF(C28=\"Veggie Planter\",(Implements!BJ142+Implements!BJ143)*H79,0))","v":14.458399999999999},{"$f":"IF($J$28=0,0,IF(C28=\"Veggie Planter\",Implements!BK142+Implements!BK143,0))","v":5.6186999999999996},{"$f":"IF($J$28=0,0,IF(C28=\"Veggie Planter\",Implements!BL142+Implements!BL143,0))","v":26.227540747961058},1,{"$f":"IF(C28=\"Veggie Planter\",F28*((1*H80+(K98-1)*H81)+G28+H28*1+I28),Machinery!D93)","v":37.773822626992825},{"$f":"J28*K28","v":37.773822626992825},null,null,{"$f":"AF28","v":37.773823567682335},null,{"$f":"AD28","v":1},{"$f":"V28","v":"Veggie Planter"},null,null,null,"Veggie Planter",null,null,null,{"$f":"Implements!AW142+Implements!AW143","v":0.52790178571428559},{"$f":"(Implements!AX142+Implements!AX143)*AB79","v":14.458399999999999},{"$f":"Implements!AY142+Implements!AY143","v":5.6186999999999996},{"$f":"Implements!AZ142+Implements!AZ143","v":26.227542529901449},1,{"$f":"Z28*((1*AB80+(L98-1)*AB81)+AA28+AB28*1+AC28)","v":37.773823567682335},{"$f":"AD28*AE28","v":37.773823567682335}]
[null,null,"Seed","3' row x 2'",null,null,null,null,null,7000,{"$f":"Inputs!G39","v":0.25},{"$f":"J29*K29","v":1750},null,null,{"$f":"AF29","v":1750},null,{"$f":"AD29","v":7000},{"$f":"V29","v":"Seed"},null,null,null,"Seed",null,"3' row x 2' spacing",null,null,null,null,null,7000,{"$f":"Inputs!E39","v":0.25},{"$f":"AD29*AE29","v":1750}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L27:L29)","v":1793.506069408093},{"$f":"+L30/$H$82","v":119.56707129387287},null,{"$f":"AF30","v":1793.5060702604126},{"$f":"AG30","v":119.56707135069418},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF27:AF29)","v":1793.5060702604126},{"$f":"+AF30/$AB$82","v":119.56707135069418}]
[null,null,"Post-Plant Weed Control",null,"May",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Post-Plant Weed Control",null,null,"May"]
[null,null,"Custom Ground Herbicide",{"$f":"IF(J32=0,0,\"$/acre\")","v":"$/acre"},null,null,null,null,null,1,{"$f":"VLOOKUP(C32,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"K32*J32","v":6},null,null,{"$f":"AF32","v":6},null,{"$f":"AD32","v":1},{"$f":"V32","v":"Custom Ground Herbicide"},null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AE32*AD32","v":6}]
[null,null,"Ally (Cimarron)",{"$f":"IF(J33=0,0,VLOOKUP(C33,Inputs!B43:F61,2,FALSE))","v":"oz a.i."},null,null,null,null,null,0.5,{"$f":"VLOOKUP(C33,Inputs!B43:G61,6,FALSE)","v":29.5},{"$f":"+J33*K33","v":14.75},null,null,{"$f":"AF33","v":14.75},null,{"$f":"AD33","v":0.5},{"$f":"V33","v":"Ally (Cimarron)"},null,null,null,"Ally (Cimarron)",null,"oz a.i.",null,null,null,null,null,0.5,{"$f":"Inputs!E47","v":29.5},{"$f":"+AD33*AE33","v":14.75}]
[null,null," ",{"$f":"IF(J34=0,0,VLOOKUP(C34,Inputs!B43:F61,2,FALSE))","v":0},null,null,null,null,null,0,{"$f":"IFERROR(VLOOKUP(C34,Inputs!B43:G61,6,FALSE),0)","v":0},{"$f":"IFERROR(J34*K34,0)","v":0},null,null,{"$f":"AF34","v":0},null,{"$f":"AD34","v":0},{"$f":"V34","v":" "},null,null,null,{"$f":"\" \"","v":" "}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L32:L34)","v":20.75},{"$f":"+L35/$H$82","v":1.3833333333333333},null,{"$f":"AF35","v":20.75},{"$f":"AG35","v":1.3833333333333333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF32:AF34)","v":20.75},{"$f":"+AF35/$AB$82","v":1.3833333333333333}]
[]
[null,null,"Operating Interest","%",null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"+(L35+L30+L25+L21+L13-SUMPRODUCT(I12:I28,F12:F28,J12:J28))*K37*1.5","v":233.78090900172475},{"$f":"+L37/$H$82","v":15.585393933448318},null,{"$f":"AF37","v":233.78090900172469},{"$f":"AG37","v":15.585393933448312},{"$f":"AE37","v":7.7499999999999999E-2},{"$f":"V37","v":"Operating Interest"},null,null,null,"Operating Interest",null,"%",null,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"+(AF35+AF30+AF25+AF21+AF13-SUMPRODUCT(AC12:AC28,Z12:Z28,AD12:AD28))*AE37*1.5","v":233.78090900172469},{"$f":"+AF37/$AB$82","v":15.585393933448312}]
[]
[null,null,"Total Specified Expenses (Est Year)",null,null,null,null,null,null,null,null,{"$f":"+L37+L35+L30+L25+L21+L13","v":2270.0433172128428},null,null,{"$f":"AF39","v":2270.0433184873455},null,null,{"$f":"V39","v":"Total Specified Expenses (Est Year)"},null,null,null,"Total Specified Expenses (Est Year)",null,null,null,null,null,null,null,null,null,{"$f":"+AF37+AF35+AF30+AF25+AF21+AF13","v":2270.0433184873455}]
[]
[null,null,"Opportunity Cost of Foregone Profit for Est Year",null,null,null,null,null,null,null,null,{"$f":"K41","v":0},{"$f":"+L41/H82","v":0},null,{"$f":"AF41","v":0},{"$f":"AG41","v":0},null,null,null,null,null,"Opportunity Cost of Foregone Profit for Establishment Year",null,null,null,null,null,null,null,null,null,0,{"$f":"+AF41/AB82","v":0}]
[]
[null,null,"Replant Charge","% of Cost",null,null,null,null,null,0.02,{"$f":"+L39","v":2270.0433172128428},{"$f":"+J43*K43","v":45.400866344256855},{"$f":"+L43/H82","v":3.0267244229504571},null,{"$f":"AF43","v":45.400866369746907},{"$f":"AG43","v":3.0267244246497937},{"$f":"AD43","v":0.02},{"$f":"V43","v":"Replant Charge"},null,null,null,"Replant Charge",null,"% of Cost",null,null,null,null,null,0.02,{"$f":"+AF39+AF41","v":2270.0433184873455},{"$f":"+AD43*AE43","v":45.400866369746907},{"$f":"+AF43/$AB$82","v":3.0267244246497937}]
[]
[null,{"$f":"CONCATENATE(\"2 — \",H82,\" Years\",)","v":"2 — 15 Years"},"Fertilizer",null,"Apr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fertilizer",null,null,"Apr"]
[null,null,"Fertilizer Application",{"$f":"IF(C46=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,{"$f":"IF(J46=0,0,Implements!BI158)","v":4.2091836734693883E-2},{"$f":"IF(J46=0,0,Implements!BJ158*H79)","v":8.1839999999999993},{"$f":"IF(J46=0,0,Implements!BK158)","v":9.9283333333333328},{"$f":"IF(J46=0,0,Implements!BL158)","v":9.9254935337775017},1,{"$f":"IF(C46=\"Fertilizer Application\",(F46*((1*H80+(K99-1)*H81)+G46+H46+I46)),Inputs!P25)","v":1.7378804676207369},{"$f":"J46*K46","v":1.7378804676207369},null,null,{"$f":"AF46","v":1.7378806026633165},null,{"$f":"AD46","v":1},{"$f":"V46","v":"Fertilizer Application"},null,null,null,"Fertilizer Application",null,null,null,{"$f":"Implements!AW158","v":4.2091836734693883E-2},{"$f":"Implements!AX158*AB79","v":8.1839999999999993},{"$f":"Implements!AY158","v":9.9283333333333328},{"$f":"Implements!AZ158","v":9.9254967420618136},1,{"$f":"Z46*((1*$AB$80+($L$99-1)*$AB$81)+AA46+AB46+AC46)","v":1.7378806026633165},{"$f":"AD46*AE46","v":1.7378806026633165}]
[null,null,"Urea, 46-0-0",{"$f":"IF(J47=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,215,{"$f":"VLOOKUP(C47,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"J47*K47","v":61.382499999999993},null,null,{"$f":"AF47","v":61.382499999999993},null,{"$f":"AD47","v":215},{"$f":"V47","v":"Urea, 46-0-0"},null,null,null,"Urea, 46-0-0",null,"      lbs/acre",null,null,null,null,null,215,{"$f":"Inputs!R35","v":0.28549999999999998},{"$f":"AD47*AE47","v":61.382499999999993}]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"IF(J48=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,75,{"$f":"VLOOKUP(C48,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"J48*K48","v":23.287500000000001},null,null,{"$f":"AF48","v":23.287500000000001},null,{"$f":"AD48","v":75},{"$f":"V48","v":"Triple Super Phosphate, 0-45-0"},null,null,null,"Triple Super Phosphate, 0-45-0",null,"      lbs/acre",null,null,null,null,null,75,{"$f":"AE18","v":0.3105},{"$f":"AD48*AE48","v":23.287500000000001}]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"IF(J49=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,200,{"$f":"VLOOKUP(C49,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"J49*K49","v":60.099999999999994},null,null,{"$f":"AF49","v":60.099999999999994},null,{"$f":"AD49","v":200},{"$f":"V49","v":"Potash Fertilizer, 0-0-60"},null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,200,{"$f":"AE19","v":0.30049999999999999},{"$f":"AD49*AE49","v":60.099999999999994}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L46:L49)","v":146.50788046762074},{"$f":"((L50*(1+H78-(1+H78)^-(H82-2))/H78)/(1+H78))/$H$82","v":90.785892941744734},null,{"$f":"AF50","v":146.50788060266331},{"$f":"AG50","v":90.785892941744734},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF46:AF49)","v":146.50788060266331},{"$f":"+((L50*(1+AB78-(1+AB78)^-(AB82-2))/AB78)/(1+AB78))/$AB$82","v":90.785892941744734}]
[null,"Year 2","Harvest",null,"Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov"]
[null,null,"Mower",{"$f":"IF(J52=0,\" \",IF(C52=\"Mower\",\"\",\"$/acre\"))","v":""},null,{"$f":"IF($J52=0,0,IF(C52=\"Mower\",Implements!BH179+Implements!BH181,0))","v":0.10976052249637153},{"$f":"IF($J52=0,0,IF(C52=\"Mower\",(Implements!BJ179+Implements!BJ181)*H79,0))","v":16.913599999999999},{"$f":"IF($J52=0,0,IF(C52=\"Mower\",Implements!BK179+Implements!BK181,0))","v":9.4612639999999999},{"$f":"IF($J52=0,0,IF(C52=\"Mower\",Implements!BN179+Implements!BN181,0))","v":20.860281141281451},1,{"$f":"IF(C52=\"Custom Mowing\",Machinery!D97,F52*((1*$H$80+($K$101-1)*$H$81)+G52+H52*1+I52))","v":6.6388811339759197},{"$f":"J52*K52","v":6.6388811339759197},null,null,{"$f":"AF52","v":6.6388810898206527},null,{"$f":"AD52","v":1},{"$f":"V52","v":"Mower"},null,null,null,"Mower",null,null,null,{"$f":"Implements!BP179+Implements!BP181","v":0.10976052249637153},{"$f":"(Implements!BR179+Implements!BR181)*AB79","v":16.913599999999999},{"$f":"Implements!BS179+Implements!BS181","v":9.4612639999999999},{"$f":"Implements!BV179+Implements!BV181","v":20.860280738994124},1,{"$f":"+Z52*((1*AB80+(L101-1)*AB81)+AA52+AB52*1+AC52)","v":6.6388810898206527},{"$f":"+AD52*AE52","v":6.6388810898206527}]
[null,null,"Hay Rake",null,null,{"$f":"IF($J$53=0,0,Implements!BH183+Implements!BH185)","v":0},{"$f":"IF($J$53=0,0,(Implements!BJ183+Implements!BJ185)*H79)","v":0},{"$f":"IF($J$53=0,0,Implements!BK183+Implements!BK185)","v":0},{"$f":"IF($J$53=0,0,Implements!BN183+Implements!BN185)","v":0},0,null,0,null,null,0,null,0,"Hay Rake",null,null,null,"Hay Rake",null,null,null,{"$f":"Implements!BP183+Implements!BP185","v":0.1011029411764706},{"$f":"(Implements!BR183+Implements!BR185)*AB79","v":8.1839999999999993},{"$f":"Implements!BS183+Implements!BS185","v":3.5321199999999999},{"$f":"Implements!BV183+Implements!BV185","v":8.2984423259867892},0,{"$f":"+Z53*((1*AB80+(L101-1)*AB81)+AA53+AB53*1+AC53)","v":3.3631450881052825},{"$f":"+AD53*AE53","v":0}]
[null,null,"Baler",{"$f":"IF(J54=0,0,IF(C54=\"Baler\",\" \",\"$/bale\"))","v":" "},null,{"$f":"IF($J54=0,0,IF(C54=\"Baler\",(Implements!BH187+Implements!BH189),IF(C54=\"Custom Baling\",0)))","v":0.1756678281068525},{"$f":"IF($J54=0,0,IF(C54=\"Baler\",(Implements!BJ187+Implements!BJ189)*H79,IF(C54=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF($J54=0,0,IF(C54=\"Baler\",(Implements!BK187+Implements!BK189),IF(C54=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF($J54=0,0,IF(C54=\"Baler\",(Implements!BN187+Implements!BN189),IF(C54=\"Custom Baling\",0)))","v":55.79618142409079},1,{"$f":"IF(C54=\"Custom Baling\",Machinery!D101,F54*((1*H80+(K101-1)*H81)+G54+H54*1+I54))","v":20.263735249441037},20.263735249441037,null,null,20.263735280663546,null,1,"Baler",null,{"$f":"IF(J54+J57>1,FALSE,TRUE)","v":true},null,"Baler",null,null,null,{"$f":"(Implements!BP187+Implements!BP189)","v":0.1756678281068525},{"$f":"(Implements!BR187+Implements!BR189)*AB79","v":14.458399999999999},{"$f":"(Implements!BS187+Implements!BS189)","v":31.847987500000002},{"$f":"(Implements!BV187+Implements!BV189)","v":55.796181601826873},1,{"$f":"+Z54*((1*AB80+(L101-1)*AB81)+AA54+AB54*1+AC54)","v":20.263735280663546},{"$f":"+AD54*AE54","v":20.263735280663546}]
[null,null,"Twine",{"$f":"IF(J55=0,0,\"$/bale\")","v":"$/bale"},null,null,null,null,null,{"$f":"IF(J54=0,0,IF(M78=0,0,M$80*2000/$M$78))","v":8.4104289318755256},0.8600000000000001,7.2329688814129529,null,null,7.2329688814129529,null,8.4104289318755256,"Twine",null,null,null,"Twine",null,"$/bale",null,null,null,null,null,{"$f":"IF(M78=0,0,AG$80*2000/$M$78)","v":8.4104289318755256},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"+AD55*AE55","v":7.2329688814129529}]
[null,null,"Bale Hauler",{"$f":"IF(J56=0,0,IF(C56=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,{"$f":"IF($J54=0,0,IF(C56=\"Bale Hauler\",(Implements!BH191+Implements!BH193),IF(C56=\"Custom Bale Hauling\",0)))","v":0.17663569492837788},{"$f":"IF($J54=0,0,IF(C56=\"Bale Hauler\",(Implements!BJ191+Implements!BJ193)*H79,IF(C56=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF($J54=0,0,IF(C56=\"Bale Hauler\",(Implements!BK191+Implements!BK193),IF(C56=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF($J54=0,0,IF(C56=\"Bale Hauler\",(Implements!BN191+Implements!BN193),IF(C56=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"J54","v":1},{"$f":"IF(C56=\"Custom Bale Hauling\",Machinery!D103*(M80*2000/M78),F56*((1*$H$80+($K$101-1)*$H$81)+G56+H56*1+I56))","v":9.0774552338462762},9.0774552338462762,null,null,9.0774553334304624,null,1,"Bale Hauler",null,null,null,"Bale Hauler",null,null,null,{"$f":"(Implements!BP191+Implements!BP193)","v":0.17663569492837788},{"$f":"(Implements!BR191+Implements!BR193)*AB79","v":8.1839999999999993},{"$f":"(Implements!BS191+Implements!BS193)","v":7.9022499999999996},{"$f":"(Implements!BV191+Implements!BV193)","v":22.054582057536177},{"$f":"AD54","v":1},{"$f":"+Z56*((1*AB80+(L101-1)*AB81)+AA56+AB56*1+AC56)","v":9.0774553334304624},{"$f":"+AD56*AE56","v":9.0774553334304624}]
[null,null,"Forage Harvester",{"$f":"IF(J57=0,\" \",IF(C57=\"Forage Harvester\",\"\",\"$/acre\"))","v":" "},null,{"$f":"IF($J57=0,0,IF(C57=\"Forage Harvester\",(Implements!BH195+Implements!BH197),IF(C57=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J57=0,0,IF(C57=\"Forage Harvester\",(Implements!BJ195+Implements!BJ197)*H79,IF(C57=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J57=0,0,IF(C57=\"Forage Harvester\",(Implements!BK195+Implements!BK197),IF(C57=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J57=0,0,IF(C57=\"Forage Harvester\",(Implements!BN195+Implements!BN197),IF(C57=\"Custom Forage Harvesting\",0)))","v":0},0,{"$f":"IF(C57=\"Custom Forage Harvesting\",Machinery!D105,F57*((1*$H$80+($K$101-1)*$H$81)+G57+H57*1+I57))","v":0},0,null,null,0,null,0,"Forage Harvester",null,null,null,"Forage Harvester",null,null,null,{"$f":"(Implements!BP195+Implements!BP197)","v":0.13142857142857145},{"$f":"(Implements!BR195+Implements!BR197)*AB79","v":40.92},{"$f":"(Implements!BS195+Implements!BS197)","v":30.547799999999999},{"$f":"(Implements!BV195+Implements!BV197)","v":82.404293657236153},0,{"$f":"+Z57*((1*$AB$80+($L$101-1)*$AB$81)+AA57+AB57*1+AC57)","v":21.964618023522469},{"$f":"AE57*AD57","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L52:L57)","v":43.213040498676179},{"$f":"(L58/(1+H78))/$H$82","v":2.7178012892249166},null,43.213040585327619,{"$f":"AG58","v":2.7178012946746928},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF52:AF57)","v":43.213040585327619},{"$f":"(AF58/(1+AB78))/$AB$82","v":2.7178012946746928}]
[]
[null,null,"Operating Interest","%",null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"(L58+L50-SUMPRODUCT(I46:I57,F46:F57,J46:J57))*K60/2","v":6.716005967007332},{"$f":"(L60/(1+H78))/$H$82","v":0.4223903123903982},null,{"$f":"AF60","v":6.7160059670073329},{"$f":"AG60","v":0.42239031239039826},{"$f":"AE60","v":7.7499999999999999E-2},{"$f":"V60","v":"Operating Interest"},null,null,null,"Operating Interest",null,"%",null,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"+(AF58+AF50-SUMPRODUCT(AC52:AC57,Z52:Z57,AD52:AD57)-SUMPRODUCT(Z46:Z49,AC46:AC49,AD46:AD49))*AE60/2","v":6.7160059670073329},{"$f":"(AF60/(1+AB78))/$H$82","v":0.42239031239039826}]
[]
[null,null,"Total Specified Expenses (Year 2)",null,null,null,null,null,null,null,null,{"$f":"+L50+L58+L60","v":196.43692693330425},null,null,{"$f":"AF62","v":196.43692715499827},null,null,{"$f":"V62","v":"Total Specified Expenses (Year 2)"},null,null,null,"Total Specified Expenses (Year 2)",null,null,null,null,null,null,null,null,null,{"$f":"+AF50+AF58+AF60","v":196.43692715499827}]
[]
[null,{"$f":"CONCATENATE(\"Years  3 — \",H82)","v":"Years  3 — 15"},"Harvest",null,"Nov",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Nov"]
[null,null,"Mower",{"$f":"IF(J65=0,\" \",IF(C65=\"Mower\",\"\",\"$/acre\"))","v":""},null,{"$f":"IF($J65=0,0,IF(C65=\"Mower\",Implements!BH180+Implements!BH182,0))","v":0.16386782231852653},{"$f":"IF($J65=0,0,IF(C65=\"Mower\",(Implements!BJ180+Implements!BJ182)*H79,0))","v":16.913599999999999},{"$f":"IF($J65=0,0,IF(C65=\"Mower\",Implements!BK180+Implements!BK182,0))","v":9.4612639999999999},{"$f":"IF($J65=0,0,IF(C65=\"Mower\",Implements!BN180+Implements!BN182,0))","v":20.860281141281451},1,{"$f":"IF(C65=\"Custom Mowing\",Machinery!D97,F65*((1*$H$80+($K$101-1)*$H$81)+G65+H65*1+I65))","v":9.9115690169217974},{"$f":"J65*K65","v":9.9115690169217974},null,null,{"$f":"AF65","v":9.9115689509998486},null,{"$f":"AD65","v":1},{"$f":"V65","v":"Mower"},null,null,null,"Mower",null,null,null,{"$f":"Implements!BP180+Implements!BP182","v":0.16386782231852653},{"$f":"(Implements!BR180+Implements!BR182)*AB79","v":16.913599999999999},{"$f":"Implements!BS180+Implements!BS182","v":9.4612639999999999},{"$f":"Implements!BV180+Implements!BV182","v":20.860280738994124},1,{"$f":"+Z65*((1*AB80+(L101-1)*AB81)+AA65+AB65*1+AC65)","v":9.9115689509998486},{"$f":"+AD65*AE65","v":9.9115689509998486}]
[null,null,"Hay Rake",null,null,{"$f":"IF($J$66=0,0,Implements!BH184+Implements!BH186)","v":0},{"$f":"IF($J$66=0,0,(Implements!BJ184+Implements!BJ186)*H79)","v":0},{"$f":"IF($J$66=0,0,Implements!BK184+Implements!BK186)","v":0},{"$f":"IF($J$66=0,0,Implements!BN184+Implements!BN186)","v":0},0,null,0,null,null,0,null,0,"Hay Rake",null,null,null,"Hay Rake",null,null,null,{"$f":"Implements!BP184+Implements!BP186","v":0.1011029411764706},{"$f":"(Implements!BR184+Implements!BR186)*AB79","v":8.1839999999999993},{"$f":"Implements!BS184+Implements!BS186","v":3.5321199999999999},{"$f":"Implements!BV184+Implements!BV186","v":8.2984423259867892},0,{"$f":"+Z66*((1*AB80+(L101-1)*AB81)+AA66+AB66*1+AC66)","v":3.3631450881052825},{"$f":"+AD66*AE66","v":0}]
[null,null,"Baler",{"$f":"IF(J67=0,0,IF(C67=\"Baler\",\" \",\"$/bale\"))","v":" "},null,{"$f":"IF($J67=0,0,IF(C67=\"Baler\",(Implements!BH188+Implements!BH190),IF(C67=\"Custom Baling\",0)))","v":0.35133565621370499},{"$f":"IF($J67=0,0,IF(C67=\"Baler\",(Implements!BJ188+Implements!BJ190)*H79,IF(C67=\"Custom Baling\",0)))","v":14.458399999999999},{"$f":"IF($J67=0,0,IF(C67=\"Baler\",(Implements!BK188+Implements!BK190),IF(C67=\"Custom Baling\",0)))","v":31.847987500000002},{"$f":"IF($J67=0,0,IF(C67=\"Baler\",(Implements!BN188+Implements!BN190),IF(C67=\"Custom Baling\",0)))","v":55.79618142409079},1,{"$f":"IF(C67=\"Custom Baling\",Machinery!D101,F67*((1*H80+(K101-1)*H81)+G67+H67*1+I67))","v":40.527470498882074},40.527470498882074,null,null,40.527470561327092,null,1,"Baler",null,{"$f":"IF(J67+J70>1,FALSE,TRUE)","v":true},null,"Baler",null,null,null,{"$f":"(Implements!BP188+Implements!BP190)","v":0.35133565621370499},{"$f":"(Implements!BR188+Implements!BR190)*AB79","v":14.458399999999999},{"$f":"(Implements!BS188+Implements!BS190)","v":31.847987500000002},{"$f":"(Implements!BV188+Implements!BV190)","v":55.796181601826873},1,{"$f":"+Z67*((1*AB80+(L101-1)*AB81)+AA67+AB67*1+AC67)","v":40.527470561327092},{"$f":"+AD67*AE67","v":40.527470561327092}]
[null,null,"Twine",{"$f":"IF(J68=0,0,\"$/bale\")","v":"$/bale"},null,null,null,null,null,{"$f":"IF(J67=0,0,IF(M78=0,0,M$81*2000/$M$78))","v":16.820857863751051},0.8600000000000001,14.465937762825906,null,null,14.465937762825906,null,16.820857863751051,"Twine",null,null,null,"Twine",null,"$/bale",null,null,null,null,null,{"$f":"IF($AG$78=0,0,AG$81*2000/$AG$78)","v":16.820857863751051},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"+AD68*AE68","v":14.465937762825906}]
[null,null,"Bale Hauler",{"$f":"IF(J69=0,0,IF(C69=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,{"$f":"IF($J67=0,0,IF(C69=\"Bale Hauler\",(Implements!BH192+Implements!BH194),IF(C69=\"Custom Bale Hauling\",0)))","v":0.35327138985675577},{"$f":"IF($J67=0,0,IF(C69=\"Bale Hauler\",(Implements!BJ192+Implements!BJ194)*H79,IF(C69=\"Custom Bale Hauling\",0)))","v":8.1839999999999993},{"$f":"IF($J67=0,0,IF(C69=\"Bale Hauler\",(Implements!BK192+Implements!BK194),IF(C69=\"Custom Bale Hauling\",0)))","v":7.9022499999999996},{"$f":"IF($J67=0,0,IF(C69=\"Bale Hauler\",(Implements!BN192+Implements!BN194),IF(C69=\"Custom Bale Hauling\",0)))","v":22.054581493753268},{"$f":"J67","v":1},{"$f":"IF(C69=\"Custom Bale Hauling\",Machinery!D103*(M81*2000/M78),F69*((1*$H$80+($K$101-1)*$H$81)+G69+H69*1+I69))","v":18.154910467692552},18.154910467692552,null,null,18.154910666860925,null,1,"Bale Hauler",null,null,null,"Bale Hauler",null,null,null,{"$f":"(Implements!BP192+Implements!BP194)","v":0.35327138985675577},{"$f":"(Implements!BR192+Implements!BR194)*AB79","v":8.1839999999999993},{"$f":"(Implements!BS192+Implements!BS194)","v":7.9022499999999996},{"$f":"(Implements!BV192+Implements!BV194)","v":22.054582057536177},{"$f":"AD67","v":1},{"$f":"+Z69*((1*AB80+(L101-1)*AB81)+AA69+AB69*1+AC69)","v":18.154910666860925},{"$f":"+AD69*AE69","v":18.154910666860925}]
[null,null,"Forage Harvester",{"$f":"IF(J70=0,\" \",IF(C70=\"Forage Harvester\",\"\",\"$/acre\"))","v":" "},null,{"$f":"IF($J70=0,0,IF(C70=\"Forage Harvester\",(Implements!BH196+Implements!BH198),IF(C70=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J70=0,0,IF(C70=\"Forage Harvester\",(Implements!BJ196+Implements!BJ198)*H79,IF(C70=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J70=0,0,IF(C70=\"Forage Harvester\",(Implements!BK196+Implements!BK198),IF(C70=\"Custom Forage Harvesting\",0)))","v":0},{"$f":"IF($J70=0,0,IF(C70=\"Forage Harvester\",(Implements!BN196+Implements!BN198),IF(C70=\"Custom Forage Harvesting\",0)))","v":0},0,{"$f":"IF(C70=\"Custom Forage Harvesting\",Machinery!D105,F70*((1*$H$80+($K$101-1)*$H$81)+G70+H70*1+I70))","v":0},0,null,null,0,null,0,"Forage Harvester",null,null,null,"Forage Harvester",null,null,null,{"$f":"IF(AD70=0,0,(Implements!BP196+Implements!BP198))","v":0},{"$f":"IF(AD70=0,0,(Implements!BR196+Implements!BR198)*AB79)","v":0},{"$f":"IF(AD70=0,0,(Implements!BS196+Implements!BS198))","v":0},{"$f":"IF(AD70=0,0,(Implements!BV196+Implements!BV198))","v":0},0,{"$f":"+Z70*((1*$AB$80+(L101-1)*$AB$81)+AA70+AB70*1+AC70)","v":0},{"$f":"AE70*AD70","v":0}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(L65:L70)","v":83.059887746322318},{"$f":"+(((SUM(L65:L70)*(1+H78-(1+H78)^-(H82-3)))/H78)/((1+H78)^2))/$H$82","v":46.245462460973407},null,83.059887942013773,{"$f":"AG71","v":46.245462569929039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AF65:AF70)","v":83.059887942013773},{"$f":"+(((SUM(AF65:AF70)*(1+AB78-(1+AB78)^-(AB82-3)))/AB78)/((1+AB78)^2))/$AB$82","v":46.245462569929039}]
[]
[null,null,"Operating Interest","%",null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"+(L71+L50-SUMPRODUCT(I65:I70,F65:F70,J65:J70)-SUMPRODUCT(F46:F49,I46:I49,J46:J49))*K73/2","v":7.6855671372505254},{"$f":"+(L73*(1+H78-(1+H78)^-(H82-3))/H78)/((1+H78)^2)/$H$82","v":4.2791125317015286},null,{"$f":"AF73","v":7.6855671372505254},{"$f":"AG73","v":4.2791125317015286},{"$f":"AE60","v":7.7499999999999999E-2},{"$f":"V73","v":"Operating Interest"},null,null,null,"Operating Interest",null,"%",null,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"+(AF71+AF50-SUMPRODUCT(AC65:AC70,Z65:Z70,AD65:AD70)-SUMPRODUCT(Z46:Z49,AC46:AC49,AD46:AD49))*AE73/2","v":7.6855671372505254},{"$f":"+(AF73*(1+AB78-(1+AB78)^-(AB82-3))/AB78)/((1+AB78)^2)/$AB$82","v":4.2791125317015286}]
[]
[null,null,{"$f":"CONCATENATE(\"Total Specified Expenses (Year 3 - \",H82,\")\")","v":"Total Specified Expenses (Year 3 - 15)"},null,null,null,null,null,null,null,null,{"$f":"+L50+L71+L73","v":237.25333535119358},null,null,{"$f":"AF75","v":237.25333568192761},null,null,{"$f":"V75","v":"Total Specified Expenses (Years 3 - 15)"},null,null,null,"Total Specified Expenses (Years 3 - 15)",null,null,null,null,null,null,null,null,null,{"$f":"+AF50+AF71+AF73","v":237.25333568192761}]
[]
[]
[null,null,"PV of Total Specified Expenses",{"$f":"SUM(M11:M73)","v":298.81360510650831},null,null,"Capital Recovery Rate:",0.06,null,null,null,"Avg. Dry Weight of Bale:",{"$f":"IF(Implements!F128=Implements!C14,800*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C15,1250*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C16,2100*Implements!M167*Implements!AC128,0)))+(IF(Implements!F129=Implements!C14,800*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C15,1250*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C16,2100*Implements!M167*Implements!AC129,0))))","v":1189},null,null,null,null,null,null,null,null,"PV of Total Specified Expenses",null,{"$f":"SUM(AG11:AG73)","v":298.81360530757985},"Capital Recovery rate:",null,null,0.06,null,"Dry Weight of Round Bale",null,null,{"$f":"M78","v":1189}]
[null,null,"Average Yield Net of Losses",{"$f":"+(M80*(1-H83)+(H82-2)*M81*(1-H83))/H82","v":8.2799999999999994},null,null,"Fuel ($/gal -- PD ):",{"$f":"Inputs!G11","v":2.48},null,null,null,"Miscanthus Price (Net of Losses)",{"$f":"+Inputs!P15","v":50},null,null,null,"Average Yield Net of Losses:",{"$f":"CONCATENATE(\" \",ROUND(Z85,2),\" tons per acre\")","v":" 8.28 tons per acre"},null,null,null,"Average Yield Net of Losses",null,{"$f":"+(AG80*(1-AB83)+(AB82-2)*AG81*(1-AB83))/AB82","v":8.2799999999999994},"Fuel ($/gal -- PD ):",null,null,{"$f":"Inputs!E11","v":2.48},null,"Switchgrass Price (Net of Losses)",null,null,50]
[null,null,"PV of Price",{"$f":"+(M79/(1+H78)*M80+M79*M81*(1+H78-(1+H78)^-(H82-3))/H78/(1+H78)^2)/(M80+(H82-2)*M81)","v":32.678836347399653},null,null,"Operator Labor ($/hr -- PL):",{"$f":"Inputs!G15","v":9.25},null,null,null,"Year 2 field yield in Dry Ton -- Y:",5,null,null,null,"Year 2 field Yield in Dry Ton--Y:",{"$f":"CONCATENATE(AG80,\" tons per acre\")","v":"5 tons per acre"},null,null,null,"PV of Price",null,{"$f":"+(AG79/(1+AB78)*AG80+AG79*AG81*(1-(1+AB78)^-(AB82-2))/AB78/(1+AB78)^2)/(AG80+(AB82-2)*AG81)","v":30.927979387108174},"Operator Labor ($/hr -- PL):",null,null,{"$f":"Inputs!E15","v":9.25},null,"Year 2 field yield in dry ton -- Y:",null,null,5]
[null,null,"PV of Profit over Useful Life",{"$f":"-L39-L41-L43+(M80*(1-H83)*M79-L62)/(1+H78)+((M81*(1-H83)*M79-L75)*(1+H78-(1+H78)^-(H82-3))/H78)/(1+H78)^2","v":-423.49260225058811},null,null,"Hired Labor ($/hr):",{"$f":"Inputs!G17","v":8},null,null,null,{"$f":"CONCATENATE(\"Year 3 - \",H82,\" field yield in Dry Ton--Y:\")","v":"Year 3 - 15 field yield in Dry Ton--Y:"},10,null,null,null,{"$f":"CONCATENATE(\"Year 3 - \",R82,\" field yield in Dry Ton--Y:\")","v":"Year 3 - 15 field yield in Dry Ton--Y:"},{"$f":"CONCATENATE(AG81,\" tons per acre\")","v":"10 tons per acre"},null,null,null,"PV of Profit Over Useful Life",null,{"$f":"-AF39-AF41-AF43+(AG80*(1-AB83)*AG79-AF62)/(1+AB78)+((AG81*(1-AB83)*AG79-AF75)*(1-(1+AB78)^-(AB82-2))/AB78)/(1+AB78)^2","v":-528.79194437469187},"Hired Labor ($/hr):",null,null,{"$f":"Inputs!E17","v":8},null,"Year 3 field yield in dry ton -- Y:",null,null,10]
[null,null,"Average Profit PV",{"$f":"D81/H82","v":-28.232840150039205},null,null,"Stand Life (years):",15,null,null,null,null,null,null,null,null,"Stand Life (years):",{"$f":"AB82","v":15},null,null,null,"Average Profit per Acre",null,{"$f":"+X81/AB82","v":-35.252796291646128},"Stand Life (yrs):",null,null,15]
[null,null,"Avererage revenue per acre",{"$f":"M79*D79","v":413.99999999999994},null,null,"Percent of Yield Loss: ",0.08,null,null,null,"Breakeven Price per dry ton:",{"$f":"+(D78/D79)/((1/(1+H78)*M80+M81*(1+H78-(1+H78)^-(H82-3))/H78/(1+H78)^2)/(M80+(H82-2)*M81))","v":55.217081885806131},null,null,null,"Breakeven Price:",{"$f":"Z89","v":55.217081922961682},null,null,null,null,null,null,"Percent of Yield Loss: ",null,null,0.08,null,null,"B/E price per dt",null,{"$f":"+Z89","v":55.217081922961682}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of Total Specified Expenses",null,null,null,{"$f":"SUM(AG11:AG73)","v":298.81360530757985}]
[null," Please do not use copy and paste when modifying information across a range of cells. Special formatting was applied to allow for at least some error checking and is voided if using copy and paste.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Yield Net of Losses",null,null,null,{"$f":"+(AG80*(1-AB83)+(AB82-2)*AG81*(1-AB83))/AB82","v":8.2799999999999994}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of Price",null,null,null,{"$f":"+(AG79/(1+AB78)*AG80+AG79*AG81*(1+AB78-(1+AB78)^-(AB82-3))/AB78/(1+AB78)^2)/(AG80+(AB82-2)*AG81)","v":32.678836347399653}]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PV of Profit Over Useful Life",null,null,null,{"$f":"-AF39-AF41-AF43+(AG80*(1-AB83)*AG79-AF62)/(1+AB78)+((AG81*(1-AB83)*AG79-AF75)*(1+AB78-(1+AB78)^-(AB82-3))/AB78)/(1+AB78)^2","v":-423.49260652187991}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Profit per Acre",null,null,null,{"$f":"Z87/AB82","v":-28.232840434791992}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price per dry ton",null,null,null,{"$f":"+(Z84/Z85)/((1/(1+AB78)*AG80+AG81*(1+AB78-(1+AB78)^-(AB82-3))/AB78/(1+AB78)^2)/(AG80+(AB82-2)*AG81))","v":55.217081922961682}]
[]
[]
[]
[]
[null,null,"For the 'Save(#)' macros.",null,null,null,null,null,"Labor Factors",null,"Producer","Benchmark"]
[null,null,null,null,null,null,null,null,"Field Preparation",null,{"$f":"Inputs!G21","v":1.5},{"$f":"Inputs!E21","v":1.5}]
[null,null,null,"Producer","Benchmark",null,null,null,"Weed Control"]
[null,null,"Establishment Year",null,null,null,null,null,"Planting",null,{"$f":"Inputs!G23","v":1.5},{"$f":"Inputs!E23","v":1.5}]
[null,null,{"$f":"R16","v":"Lime"},{"$f":"IF(C16=C98,J16,0)","v":2000},{"$f":"Q16","v":2000},"Lime",null,null,"Veggie Planting",null,{"$f":"Inputs!G25","v":3},{"$f":"Inputs!E25","v":3}]
[null,null,{"$f":"R17","v":"Urea, 46-0-0"},{"$f":"IF(C17=C99,J17,0)","v":150},150,"Urea, 46-0-0",null,null,"Fertilizer",null,{"$f":"Inputs!G27","v":1.5},{"$f":"Inputs!E27","v":1.5}]
[null,null,{"$f":"R18","v":"Triple Super Phosphate, 0-45-0"},{"$f":"IF(C18=C100,J18,0)","v":155},155,"Triple Super Phosphate, 0-45-0",null,null,"Post-Plant Field Work",null,{"$f":"Inputs!G29","v":1.5},{"$f":"Inputs!E29","v":1.5}]
[null,null,{"$f":"R19","v":"Potash Fertilizer, 0-0-60"},{"$f":"IF(C19=C101,J19,0)","v":115},115,"Potash Fertilizer, 0-0-60",null,null,"Harvest",null,{"$f":"Inputs!G31","v":1.5},{"$f":"Inputs!E31","v":1.5}]
[null,null,"Establishment Costs ($/acre)",{"$f":"L39","v":2270.0433172128428},{"$f":"O39","v":2270.0433184873455},"Establishment Costs ($/acre)"]
[null,null,{"$f":"CONCATENATE(\"Year 2 – \",H82,\" Fertilizer\")","v":"Year 2 – 15 Fertilizer"}]
[null,null,{"$f":"R47","v":"Urea, 46-0-0"},{"$f":"IF(C47=C104,J47,0)","v":215},{"$f":"Q47","v":215},"Urea, 46-0-0"]
[null,null,{"$f":"R48","v":"Triple Super Phosphate, 0-45-0"},{"$f":"IF(C48=C105,J48,0)","v":75},75,"Triple Super Phosphate, 0-45-0"]
[null,null,{"$f":"R49","v":"Potash Fertilizer, 0-0-60"},{"$f":"IF(C49=C106,J49,0)","v":200},200,"Potash Fertilizer, 0-0-60"]
[null,null,"Harvest Year 2"]
[null,null,{"$f":"IF(J52=0,\"—\",C52)","v":"Mower"},{"$f":"IF(Q52=0,\"—\",R52)","v":"Mower"}]
[null,null,{"$f":"IF(J53=0,\"—\",C53)","v":"—"},{"$f":"IF(Q53=0,\"—\",R53)","v":"—"}]
[null,null,{"$f":"IF(J54=0,\"—\",C54)","v":"Baler"},{"$f":"IF(Q54=0,\"—\",R54)","v":"Baler"}]
[null,null,{"$f":"IF(J56=0,\"—\",C56)","v":"Bale Hauler"},{"$f":"IF(Q56=0,\"—\",R56)","v":"Bale Hauler"}]
[null,null,{"$f":"IF(J57=0,\"—\",C57)","v":"—"},{"$f":"IF(Q57=0,\"—\",R57)","v":"—"}]
[null,null,"Harvest Costs ($/acre)",{"$f":"L62","v":196.43692693330425},{"$f":"O62","v":196.43692715499827},"Harvest Costs ($/acre)"]
[null,null,{"$f":"CONCATENATE(\"Harvest Year 3 – \",H82)","v":"Harvest Year 3 – 15"}]
[null,null,{"$f":"IF(J65=0,\"—\",C65)","v":"Mower"},{"$f":"IF(Q65=0,\"—\",R65)","v":"Mower"}]
[null,null,{"$f":"IF(J66=0,\"—\",C66)","v":"—"},{"$f":"IF(Q66=0,\"—\",R66)","v":"—"}]
[null,null,{"$f":"IF(J67=0,\"—\",C67)","v":"Baler"},{"$f":"IF(Q67=0,\"—\",R67)","v":"Baler"}]
[null,null,{"$f":"IF(J69=0,\"—\",C69)","v":"Bale Hauler"},{"$f":"IF(Q69=0,\"—\",R69)","v":"Bale Hauler"}]
[null,null,{"$f":"IF(J70=0,\"—\",C70)","v":"—"},{"$f":"IF(Q70=0,\"—\",R70)","v":"—"}]
[null,null,"Harvest Costs ($/acre)",{"$f":"L75","v":237.25333535119358},{"$f":"O75","v":237.25333568192761},"Harvest Costs ($/acre)"]
[null,null,"Breakeven Price Required",{"$f":"M83","v":55.217081885806131},{"$f":"R83","v":55.217081922961682},"Breakeven Price Required"]
[null,null,"Stand Life",{"$f":"H82","v":15},{"$f":"R82","v":15},"Stand Life"]
[null,null,"Average Yield net of losses",{"$f":"D79","v":8.2799999999999994},{"$f":"Z85","v":8.2799999999999994},"Average Yield net of losses"]

{"sheet":"Energy Sorghum","index":14,"n_rows":77,"n_cols":19,"rows_kept":77,"cut":false,"hidden":false,"merged":[[63,4,63,5],[64,4,64,5],[3,13,3,16],[7,16,8,16],[7,14,8,14],[4,1,5,11],[3,1,3,11],[6,13,6,16],[6,3,6,6],[7,6,8,6],[7,10,8,10],[7,9,8,9],[60,2,60,16],[7,3,8,3],[7,5,8,5],[7,13,8,13],[54,1,54,16],[56,1,59,16],[9,1,47,1],[7,11,8,11],[7,8,8,8],[7,7,8,7],[7,2,8,2],[7,4,8,4]]}
[]
[]
[]
[null,{"$f":"CONCATENATE(S4,\" Energy Sorghum Production Budget for \",'Main Menu'!D8)","v":"Irrigated Energy Sorghum Production Budget for Circle C"},null,null,null,null,null,null,null,null,null,null,null,"Use \"SAVE (#)\" buttons to save the current scenario for comparison to other saved scenarios and their respective 'Benchmark' values.",null,null,null,null,"Irrigated"]
[null,"Using the command buttons to the left, select the irrigation or dryland option for energy sorghum production. Cells highlighted in light blue are drop-downs for the producer to choose from different operation/operating inputs. Cells highlighted in yellow are for the producer to alter the amount of application. Cells highlighted in sky blue with bold and italicized font are used to highlight amounts that are from different from the 'Benchmark' data. The user may save up to three (3) scenarios for comparison summary statistics under 'Results' by pressing the the SAVE(1-3) button(s) near the top right. CAUTION! Switching between irrigated and dryland will reset values to defaults."]
[]
[null,null,null,"Breakeven Price per dry ton: ",null,null,null,{"$f":"L53","v":42.885431451841605},null,null,null,"Producer",null,"Benchmark"]
[null,null,"Opeartion/Operating Input","Size/Units","Month","Labor\n(hrs/acre)","Fuel\n($/hr)","R&M\n($/hr)","Capital\nRecovery\n($/hr)","Amount","Cost\n$/unit","Total\nCost",null,"Total\nCost","Amount",null,"Operation/Operating Input"]
[]
[null,null,"Fall Field Preparation",null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!F7,'Dryland Forage Sorghum'!G7)","v":"Nov"}]
[null,null,"Disk",null,null,{"$f":"IF($J11=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G8,'Dryland Forage Sorghum'!H8))","v":0.1219654528478058},{"$f":"IF($J11=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H8,'Dryland Forage Sorghum'!I8))","v":16.095200000000002},{"$f":"IF($J11=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I8,'Dryland Forage Sorghum'!J8))","v":16.684999999999999},{"$f":"IF($J11=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J8,'Dryland Forage Sorghum'!K8))","v":35.62090962552918},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L8,'Dryland Forage Sorghum'!M8)","v":9.9586145610035022},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M8,'Dryland Forage Sorghum'!N8)","v":9.9586145610035022},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O8,'Dryland Forage Sorghum'!P8)","v":9.9586145705776765},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA8,'Dryland Forage Sorghum'!AA8)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S8,'Dryland Forage Sorghum'!S8)","v":"Disk"}]
[null,null,"Chisel Plow",null,null,{"$f":"IF($J12=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G9,'Dryland Forage Sorghum'!H9))","v":0.15772058823529414},{"$f":"IF($J12=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H9,'Dryland Forage Sorghum'!I9))","v":17.459199999999999},{"$f":"IF($J12=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I9,'Dryland Forage Sorghum'!J9))","v":12.368749999999999},{"$f":"IF($J12=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J9,'Dryland Forage Sorghum'!K9))","v":26.424474695668344},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L9,'Dryland Forage Sorghum'!M9)","v":10.961963306780044},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M9,'Dryland Forage Sorghum'!N9)","v":10.961963306780044},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O9,'Dryland Forage Sorghum'!P9)","v":10.96196344930393},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA9,'Dryland Forage Sorghum'!AA9)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S9,'Dryland Forage Sorghum'!S9)","v":"Chisel Plow"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M10,'Dryland Forage Sorghum'!N10)","v":20.920577867783546},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O10,'Dryland Forage Sorghum'!P10)","v":20.920578019881606}]
[null,null,"Seedbed Preparation, Fertilizer and Planting",null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!F11,'Dryland Forage Sorghum'!G11)","v":"Mar"}]
[null,null,"Fertilizer Application",{"$f":"IF(J15=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E12,'Dryland Forage Sorghum'!E12))","v":" "},null,{"$f":"IF($J15=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G12,'Dryland Forage Sorghum'!H12))","v":4.2091836734693883E-2},{"$f":"IF($J15=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H12,'Dryland Forage Sorghum'!I12))","v":8.1839999999999993},{"$f":"IF($J15=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I12,'Dryland Forage Sorghum'!J12))","v":9.9283333333333328},{"$f":"IF($J15=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J12,'Dryland Forage Sorghum'!K12))","v":9.9254935337775017},2,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L12,'Dryland Forage Sorghum'!M12)","v":1.7378804676207369},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M12,'Dryland Forage Sorghum'!N12)","v":3.4757609352414738},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O12,'Dryland Forage Sorghum'!P12)","v":3.4757612053266329},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA12,'Dryland Forage Sorghum'!AA12)","v":2},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S12,'Dryland Forage Sorghum'!S12)","v":"Fertilizer Application"}]
[null,null,"Lime",{"$f":"IF(J16=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E13,'Dryland Forage Sorghum'!E13))","v":"lbs/acre"},null,null,null,null,null,2000,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L13,'Dryland Forage Sorghum'!M13)","v":2.8300000000000002E-2},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M13,'Dryland Forage Sorghum'!N13)","v":56.6},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O13,'Dryland Forage Sorghum'!P13)","v":56.6},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA13,'Dryland Forage Sorghum'!AA13)","v":2000},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S13,'Dryland Forage Sorghum'!S13)","v":"Lime"}]
[null,null,"Urea, 46-0-0",{"$f":"IF(J17=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E14,'Dryland Forage Sorghum'!E14))","v":"lbs/acre"},null,null,null,null,null,111,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L14,'Dryland Forage Sorghum'!M14)","v":0.28549999999999998},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M14,'Dryland Forage Sorghum'!N14)","v":31.690499999999997},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O14,'Dryland Forage Sorghum'!P14)","v":31.690499999999997},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA14,'Dryland Forage Sorghum'!AA14)","v":111},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S14,'Dryland Forage Sorghum'!S14)","v":"Urea, 46-0-0"}]
[null,null,"Triple Super Phosphate, 0-45-0",{"$f":"IF(J18=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E15,'Dryland Forage Sorghum'!E15))","v":"lbs/acre"},null,null,null,null,null,60,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L15,'Dryland Forage Sorghum'!M15)","v":0.3105},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M15,'Dryland Forage Sorghum'!N15)","v":18.63},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O15,'Dryland Forage Sorghum'!P15)","v":18.63},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA15,'Dryland Forage Sorghum'!AA15)","v":60},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S15,'Dryland Forage Sorghum'!S15)","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,"Potash Fertilizer, 0-0-60",{"$f":"IF(J19=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E16,'Dryland Forage Sorghum'!E16))","v":"lbs/acre"},null,null,null,null,null,90,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L16,'Dryland Forage Sorghum'!M16)","v":0.30049999999999999},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M16,'Dryland Forage Sorghum'!N16)","v":27.044999999999998},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O16,'Dryland Forage Sorghum'!P16)","v":27.044999999999998},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA16,'Dryland Forage Sorghum'!AA16)","v":90},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S16,'Dryland Forage Sorghum'!S16)","v":"Potash Fertilizer, 0-0-60"}]
[null,null,"Field Cultivator",{"$f":"IF(J20=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E17,'Dryland Forage Sorghum'!E17))","v":0},null,{"$f":"IF($J20=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G17,'Dryland Forage Sorghum'!H17))","v":8.6659663865546216E-2},{"$f":"IF($J20=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H17,'Dryland Forage Sorghum'!I17))","v":18.5504},{"$f":"IF($J20=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I17,'Dryland Forage Sorghum'!J17))","v":15.35515},{"$f":"IF($J20=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J17,'Dryland Forage Sorghum'!K17))","v":37.239597836071823},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L17,'Dryland Forage Sorghum'!M17)","v":7.3136551433570647},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M17,'Dryland Forage Sorghum'!N17)","v":7.3136551433570647},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O17,'Dryland Forage Sorghum'!P17)","v":7.313655114789495},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA17,'Dryland Forage Sorghum'!AA17)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S17,'Dryland Forage Sorghum'!S17)","v":"Field Cultivator"}]
[null,null,"Disk Bedder",{"$f":"IF(J21=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E18,'Dryland Forage Sorghum'!E18))","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!F18,'Dryland Forage Sorghum'!G18)","v":"Apr"},{"$f":"IF($J21=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G18,'Dryland Forage Sorghum'!H18))","v":0.13631889763779526},{"$f":"IF($J21=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H18,'Dryland Forage Sorghum'!I18))","v":18.5504},{"$f":"IF($J21=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I18,'Dryland Forage Sorghum'!J18))","v":9.8120000000000012},{"$f":"IF($J21=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J18,'Dryland Forage Sorghum'!K18))","v":25.800383580995344},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L18,'Dryland Forage Sorghum'!M18)","v":9.1896363444565505},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M18,'Dryland Forage Sorghum'!N18)","v":9.1896363444565505},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O18,'Dryland Forage Sorghum'!P18)","v":9.1896363026392471},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA18,'Dryland Forage Sorghum'!AA18)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S18,'Dryland Forage Sorghum'!S18)","v":"Disk Bedder"}]
[null,null,"Row Conditioner",{"$f":"IF(J22=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E19,'Dryland Forage Sorghum'!E19))","v":0},null,{"$f":"IF($J22=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G19,'Dryland Forage Sorghum'!H19))","v":0.1427045177045177},{"$f":"IF($J22=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H19,'Dryland Forage Sorghum'!I19))","v":17.459199999999999},{"$f":"IF($J22=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I19,'Dryland Forage Sorghum'!J19))","v":8.2312499999999993},{"$f":"IF($J22=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J19,'Dryland Forage Sorghum'!K19))","v":25.345195681849887},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L19,'Dryland Forage Sorghum'!M19)","v":9.173852062351898},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M19,'Dryland Forage Sorghum'!N19)","v":9.173852062351898},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O19,'Dryland Forage Sorghum'!P19)","v":9.292693477023823},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA19,'Dryland Forage Sorghum'!AA19)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S19,'Dryland Forage Sorghum'!S19)","v":"Row Conditioner"}]
[null,null,"Row Planter",{"$f":"IF(J23=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E20,'Dryland Forage Sorghum'!E20))","v":0},null,{"$f":"IF($J23=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G20,'Dryland Forage Sorghum'!H20))","v":0.19230769230769226},{"$f":"IF($J23=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H20,'Dryland Forage Sorghum'!I20))","v":15.2768},{"$f":"IF($J23=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I20,'Dryland Forage Sorghum'!J20))","v":14.287500000000001},{"$f":"IF($J23=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J20,'Dryland Forage Sorghum'!K20))","v":24.334520485519008},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L20,'Dryland Forage Sorghum'!M20)","v":12.913234708753652},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M20,'Dryland Forage Sorghum'!N20)","v":12.913234708753652},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O20,'Dryland Forage Sorghum'!P20)","v":12.913234585162382},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA20,'Dryland Forage Sorghum'!AA20)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S20,'Dryland Forage Sorghum'!S20)","v":"Row Planter"}]
[null,null,"Seed (Concep treated)",{"$f":"IF(J24=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E21,'Dryland Forage Sorghum'!E21))","v":"lbs/acre"},null,null,null,null,null,9.9207899999999984,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L21,'Dryland Forage Sorghum'!M21)","v":10.582175999999999},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M21,'Dryland Forage Sorghum'!N21)","v":104.98354583903998},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O21,'Dryland Forage Sorghum'!P21)","v":104.98354583903998},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA21,'Dryland Forage Sorghum'!AA21)","v":9.9207899999999984},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S21,'Dryland Forage Sorghum'!S21)","v":"Seed (Concep treated)"}]
[null,null,"Atrazine",{"$f":"IF(J25=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E22,'Dryland Forage Sorghum'!E22))","v":"lb a.i."},null,null,null,null,null,2,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L22,'Dryland Forage Sorghum'!M22)","v":3.94},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M22,'Dryland Forage Sorghum'!N22)","v":7.88},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O22,'Dryland Forage Sorghum'!P22)","v":7.88},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA22,'Dryland Forage Sorghum'!AA22)","v":2},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S22,'Dryland Forage Sorghum'!S22)","v":"Atrazine"}]
[null,null,"Dual II Magnum",{"$f":"IF(J26=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E23,'Dryland Forage Sorghum'!E23))","v":"pt"},null,null,null,null,null,1.5,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L23,'Dryland Forage Sorghum'!M23)","v":13.63},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M23,'Dryland Forage Sorghum'!N23)","v":20.445},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O23,'Dryland Forage Sorghum'!P23)","v":20.445},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA23,'Dryland Forage Sorghum'!AA23)","v":1.5},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S23,'Dryland Forage Sorghum'!S23)","v":"Dual II Magnum"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M24,'Dryland Forage Sorghum'!N24)","v":309.34018503320061},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O24,'Dryland Forage Sorghum'!P24)","v":309.45902652398155}]
[null,null,"Post Plant Custom Work",null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!F25,'Dryland Forage Sorghum'!G25)","v":"May"}]
[null,null,"Custom Ground Herbicide",{"$f":"IF(J29=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E26,'Dryland Forage Sorghum'!E26))","v":"$/acre"},null,null,null,null,null,1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L26,'Dryland Forage Sorghum'!M26)","v":6},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M26,'Dryland Forage Sorghum'!N26)","v":6},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O26,'Dryland Forage Sorghum'!P26)","v":6},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA26,'Dryland Forage Sorghum'!AA26)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S26,'Dryland Forage Sorghum'!S26)","v":"Custom Ground Herbicide"}]
[null,null,"Atrazine",{"$f":"IF(J30=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E27,'Dryland Forage Sorghum'!E27))","v":"lb a.i."},null,null,null,null,null,2,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L27,'Dryland Forage Sorghum'!M27)","v":3.94},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M27,'Dryland Forage Sorghum'!N27)","v":7.88},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O27,'Dryland Forage Sorghum'!P27)","v":7.88},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA27,'Dryland Forage Sorghum'!AA27)","v":2},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S27,'Dryland Forage Sorghum'!S27)","v":"Atrazine"}]
[null,null,"Fertilizer Application",{"$f":"IF(J31=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E28,'Dryland Forage Sorghum'!E28))","v":" "},null,{"$f":"IF($J31=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G28,'Dryland Forage Sorghum'!H28))","v":4.2091836734693883E-2},{"$f":"IF($J31=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H28,'Dryland Forage Sorghum'!I28))","v":8.1839999999999993},{"$f":"IF($J31=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I28,'Dryland Forage Sorghum'!J28))","v":9.9283333333333328},{"$f":"IF($J31=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J28,'Dryland Forage Sorghum'!K28))","v":9.9254935337775017},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L28,'Dryland Forage Sorghum'!M28)","v":1.7378804676207369},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M28,'Dryland Forage Sorghum'!N28)","v":1.7378804676207369},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O28,'Dryland Forage Sorghum'!P28)","v":1.7378806026633165},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA28,'Dryland Forage Sorghum'!AA28)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S28,'Dryland Forage Sorghum'!S28)","v":"Fertilizer Application"}]
[null,null,"Urea, 46-0-0",{"$f":"IF(J32=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E29,'Dryland Forage Sorghum'!E29))","v":"lbs/acre"},null,null,null,null,null,200,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L29,'Dryland Forage Sorghum'!M29)","v":0.28549999999999998},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M29,'Dryland Forage Sorghum'!N29)","v":57.099999999999994},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O29,'Dryland Forage Sorghum'!P29)","v":57.099999999999994},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA29,'Dryland Forage Sorghum'!AA29)","v":200},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S29,'Dryland Forage Sorghum'!S29)","v":"Urea, 46-0-0"}]
[null,null,"Custom Air Insecticide",{"$f":"IF(J33=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E30,'Dryland Forage Sorghum'!E30))","v":0},null,null,null,null,null,0,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L30,'Dryland Forage Sorghum'!M30)","v":7},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M30,'Dryland Forage Sorghum'!N30)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O30,'Dryland Forage Sorghum'!P30)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA30,'Dryland Forage Sorghum'!AA30)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S30,'Dryland Forage Sorghum'!S30)","v":"Custom Air Insecticide"}]
[null,null,"Baythroid XL 1 EC",{"$f":"IF(J34=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E31,'Dryland Forage Sorghum'!E31))","v":0},null,null,null,null,null,0,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L31,'Dryland Forage Sorghum'!M31)","v":1.53},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M31,'Dryland Forage Sorghum'!N31)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O31,'Dryland Forage Sorghum'!P31)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA31,'Dryland Forage Sorghum'!AA31)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S31,'Dryland Forage Sorghum'!S31)","v":"Baythroid XL 1 EC"}]
[null,null,"Irrigation pipe",{"$f":"IF(J35=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E32,'Dryland Forage Sorghum'!E32))","v":"$/acre"},null,null,null,null,null,1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L32,'Dryland Forage Sorghum'!M32)","v":10.3},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M32,'Dryland Forage Sorghum'!N32)","v":10.3},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O32,'Dryland Forage Sorghum'!P32)","v":10.3},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA32,\" \")","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S32,\" \")","v":"Irrigation pipe"}]
[null,null,"Furrow Irrigation",{"$f":"IF(J36=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E33,'Dryland Forage Sorghum'!E33))","v":"ac-inch"},null,{"$f":"IF($J36=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G33,\" \"))","v":2.513333333333333E-2},{"$f":"IF($J36=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H33,\" \"))","v":2.48},{"$f":"IF($J36=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I33,\" \"))","v":0.18666666666666668},{"$f":"IF($J36=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J33,\" \"))","v":23.17},6,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L33,'Dryland Forage Sorghum'!M33)","v":0.98237822222222226},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M33,'Dryland Forage Sorghum'!N33)","v":29.064269333333336},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O33,'Dryland Forage Sorghum'!P33)","v":29.064269333333336},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA33,\" \")","v":6},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S33,\" \")","v":"Furrow Irrigation"}]
[null,null,null,null,null,null,null,null,null,0,"Subtotal",{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M34,'Dryland Forage Sorghum'!N32)","v":112.08214980095406},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O34,'Dryland Forage Sorghum'!P32)","v":112.08214993599665}]
[null,null,"Harvest",null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!F35,'Dryland Forage Sorghum'!G33)","v":"Aug"}]
[null,null,"Mower",{"$f":"IF($J39=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E36,'Dryland Forage Sorghum'!E34))","v":""},null,{"$f":"IF($J39=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G36,'Dryland Forage Sorghum'!H34))","v":0.20411605937921729},{"$f":"IF($J39=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H36,'Dryland Forage Sorghum'!I34))","v":16.913599999999999},{"$f":"IF($J39=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I36,'Dryland Forage Sorghum'!J34))","v":9.4612639999999999},{"$f":"IF($J39=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J36,'Dryland Forage Sorghum'!K34))","v":20.860281141281451},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L36,'Dryland Forage Sorghum'!M34)","v":12.34598947721838},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M36,'Dryland Forage Sorghum'!N34)","v":12.34598947721838},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O36,'Dryland Forage Sorghum'!P34)","v":12.345989395105077},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA36,'Dryland Forage Sorghum'!AA34)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S36,'Dryland Forage Sorghum'!S34)","v":"Mower"}]
[null,null,"Baler",{"$f":"IF($J40=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E37,'Dryland Forage Sorghum'!E35))","v":0},null,{"$f":"IF($J40=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G37,'Dryland Forage Sorghum'!H35))","v":0},{"$f":"IF($J40=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H37,'Dryland Forage Sorghum'!I35))","v":0},{"$f":"IF($J40=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I37,'Dryland Forage Sorghum'!J35))","v":0},{"$f":"IF($J40=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J37,'Dryland Forage Sorghum'!K35))","v":0},0,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L37,'Dryland Forage Sorghum'!M35)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M37,'Dryland Forage Sorghum'!N35)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O37,'Dryland Forage Sorghum'!P35)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA37,'Dryland Forage Sorghum'!AA35)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S37,'Dryland Forage Sorghum'!S35)","v":"Baler"},{"$f":"IF(J40+J43>1,FALSE,TRUE)","v":true}]
[null,null,"Twine",{"$f":"IF($J41=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E38,'Dryland Forage Sorghum'!E36))","v":0},null,{"$f":"IF($J41=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G38,'Dryland Forage Sorghum'!H36))","v":0},{"$f":"IF($J41=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H38,'Dryland Forage Sorghum'!I36))","v":0},{"$f":"IF($J41=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I38,'Dryland Forage Sorghum'!J36))","v":0},{"$f":"IF($J41=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J38,'Dryland Forage Sorghum'!K36))","v":0},{"$f":"IF($J40=0,0,IF(S4=\"Irrigated\",'Irrigated Forage Sorghum'!K38,'Dryland Forage Sorghum'!L36))","v":0},0.8600000000000001,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M38,'Dryland Forage Sorghum'!N36)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O38,'Dryland Forage Sorghum'!P36)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA38,'Dryland Forage Sorghum'!AA36)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S38,'Dryland Forage Sorghum'!S36)","v":"Twine"}]
[null,null,"Bale Hauler",{"$f":"IF($J42=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E39,'Dryland Forage Sorghum'!E37))","v":0},null,{"$f":"IF($J42=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G39,'Dryland Forage Sorghum'!H37))","v":0},{"$f":"IF($J42=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H39,'Dryland Forage Sorghum'!I37))","v":0},{"$f":"IF($J42=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I39,'Dryland Forage Sorghum'!J37))","v":0},{"$f":"IF($J42=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J39,'Dryland Forage Sorghum'!K37))","v":0},0,21.785892800233107,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M39,'Dryland Forage Sorghum'!N37)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O39,'Dryland Forage Sorghum'!P37)","v":0},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA39,'Dryland Forage Sorghum'!AA37)","v":0},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S39,'Dryland Forage Sorghum'!S37)","v":"Bale Hauler"}]
[null,null,"Forage Harvester",{"$f":"IF($J43=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!E40,'Dryland Forage Sorghum'!E38))","v":""},null,{"$f":"IF($J43=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!G40,'Dryland Forage Sorghum'!H38))","v":0.3154285714285715},{"$f":"IF($J43=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!H40,'Dryland Forage Sorghum'!I38))","v":40.92},{"$f":"IF($J43=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!I40,'Dryland Forage Sorghum'!J38))","v":30.547799999999999},{"$f":"IF($J43=0,0,IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!J40,'Dryland Forage Sorghum'!K38))","v":82.404293646894942},1,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!L40,'Dryland Forage Sorghum'!M38)","v":52.715083253192013},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M40,'Dryland Forage Sorghum'!N38)","v":52.715083253192013},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O40,'Dryland Forage Sorghum'!P38)","v":52.71508325645393},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AA40,'Dryland Forage Sorghum'!AA38)","v":1},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S40,'Dryland Forage Sorghum'!S38)","v":"Forage Harvester"}]
[null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M41,'Dryland Forage Sorghum'!N39)","v":65.061072730410388},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O41,'Dryland Forage Sorghum'!P39)","v":65.061072651559002}]
[]
[null,null,"Operating Interest",null,null,null,null,null,null,null,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M43,'Dryland Forage Sorghum'!N41)","v":7.221191989750614},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O43,'Dryland Forage Sorghum'!P41)","v":7.1935266731915952},{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!AB43,'Dryland Forage Sorghum'!AB41)","v":7.7499999999999999E-2},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S43,'Dryland Forage Sorghum'!S41)","v":"Operating Interest"}]
[]
[null,null,"Total Specified Expenses",null,null,null,null,null,null,null,null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M45,'Dryland Forage Sorghum'!N43)","v":514.62517742209923},null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!O45,'Dryland Forage Sorghum'!P43)","v":514.71635380461043},null,null,{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!S45,'Dryland Forage Sorghum'!S43)","v":"Total Specified Expenses"}]
[]
[null,null,"Capital Recovery Rate:",{"$f":"Inputs!P19","v":0.06},null,null,null,null,null,null,"Avg. Dry Weight of Bale:",{"$f":"IF($S$4=\"Irrigated\",'Irrigated Forage Sorghum'!M47,'Dryland Forage Sorghum'!N45)","v":1189}]
[null,null,"Fuel ($/gal):",{"$f":"Inputs!G11","v":2.48},null,null,null,null,null,null,"Field Yield in Dry Ton--Y: ",12,null,null,null,"Field Yield in Dry Ton--Y: ",{"$f":"CONCATENATE(R51,\" tons per acre\")","v":"12 tons per acre"},{"$f":"IF(S4=\"Irrigated\", 'Irrigated Forage Sorghum'!AC48,'Dryland Forage Sorghum'!AC45)","v":12}]
[null,null,"Operator Labor ($/hr):",{"$f":"Inputs!G15","v":9.25}]
[null,null,"Hired Labor ($/hr):",{"$f":"Inputs!G17","v":8},null,null,null,null,null,null,"Break even Price per dry ton:",{"$f":"L48/L51","v":42.885431451841605},null,null,null,"Break Even Price:",{"$f":"N48/R51","v":42.893029483717534}]
[]
[null," Please do not use copy and paste when modifying information across a range of cells. Special formatting was applied to allow for at least some error checking and is voided if using copy and paste."]
[]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[]
[]
[]
[null,null,"For the 'Save(#)' macros."]
[]
[]
[null,null,"Seedbed Preparation, Fertilizer & Planting","Producer","Benchmark"]
[null,null,{"$f":"Q16","v":"Lime"},{"$f":"IF(C16=C66,J16,0)","v":2000},{"$f":"O16","v":2000},{"$f":"Q16","v":"Lime"}]
[null,null,{"$f":"Q17","v":"Urea, 46-0-0"},{"$f":"IF(C17=C67,J17,0)","v":111},{"$f":"O17","v":111},{"$f":"Q17","v":"Urea, 46-0-0"}]
[null,null,{"$f":"Q18","v":"Triple Super Phosphate, 0-45-0"},{"$f":"IF(C18=C68,J18,0)","v":60},{"$f":"O18","v":60},{"$f":"Q18","v":"Triple Super Phosphate, 0-45-0"}]
[null,null,{"$f":"Q19","v":"Potash Fertilizer, 0-0-60"},{"$f":"IF(C19=C69,J19,0)","v":90},{"$f":"O19","v":90},{"$f":"Q19","v":"Potash Fertilizer, 0-0-60"}]
[null,null,"Harvest"]
[null,null,{"$f":"IF(J39=0,\"—\",C39)","v":"Mower"},{"$f":"IF(O39=0,\"—\",Q39)","v":"Mower"}]
[null,null,{"$f":"IF(J40=0,\"—\",C40)","v":"—"},{"$f":"IF(O40=0,\"—\",Q40)","v":"—"}]
[null,null,{"$f":"IF(J42=0,\"—\",C42)","v":"—"},{"$f":"IF(O42=0,\"—\",Q42)","v":"—"}]
[null,null,{"$f":"IF(J43=0,\"—\",C43)","v":"Forage Harvester"},{"$f":"IF(O43=0,\"—\",Q43)","v":"Forage Harvester"}]
[null,null,"Total Specified Expenses ($/acre)",{"$f":"L48","v":514.62517742209923},{"$f":"N48","v":514.71635380461043},"Total Specified Expenses ($/acre)"]
[null,null,"Breakeven Price Required",{"$f":"L53","v":42.885431451841605},{"$f":"Q53","v":42.893029483717534},"Breakeven Price Required"]
[null,null,"Yield",{"$f":"L51","v":12},{"$f":"IF(S4=\"Irrigated\",'Irrigated Forage Sorghum'!AC48,'Dryland Forage Sorghum'!AC45)","v":12},"Yield"]

{"sheet":"Irrigated Forage Sorghum","index":15,"n_rows":59,"n_cols":29,"rows_kept":59,"cut":false,"hidden":true,"merged":[[3,11,3,12],[3,14,3,15],[0,18,3,28]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Variable Prices Utilized"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Producer",null,null,"Benchmark"]
[null,null,"Operation/",null,"Size/ Units","Month","Labor (hrs)","Fuel ($/hr)","R&M","Capital Recovery","Amount","Cost in $ per Unit","Total\nCost",null,"Total Cost",null,null,null,"Operation/",null,"Size/ Units","Month","Labor (hrs)","Fuel ($/hr)","R&M","Capital Recovery","Amount","Cost in $ per Unit","Total\nCost"]
[null,null,"    Operating Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Operating Input"]
[null,null,"Fall Field Preparation",null,null,"Nov",null,null,null,null,null,null,null,null,null,null,null,null,"Fall Field Preparation",null,null,"Nov"]
[null,null,"Disk",null,null,null,{"$f":"IF(K8=0,0,Implements!BM138+Implements!BM139)","v":0.1219654528478058},{"$f":"(IF(K8=0,0,(Implements!BN138+Implements!BN139)*G49))","v":16.095200000000002},{"$f":"IF(K8=0,0,Implements!BO138+Implements!BO139)","v":16.684999999999999},{"$f":"IF(K8=0,0,Implements!BP138+Implements!BP139)","v":35.62090962552918},{"$f":"'Energy Sorghum'!J11","v":1},{"$f":"G8*((1*G50+(D55-1)*G51)+H8+I8*1+J8)","v":9.9586145610035022},{"$f":"K8*L8","v":9.9586145610035022},null,{"$f":"AC8","v":9.9586145705776765},null,null,null,"Disk",null,null,null,{"$f":"Implements!BA138+Implements!BA139","v":0.1219654528478058},{"$f":"(Implements!BB138+Implements!BB139)*W49","v":16.095200000000002},{"$f":"Implements!BC138+Implements!BC139","v":16.684999999999999},{"$f":"Implements!BD138+Implements!BD139","v":35.620909704028257},1,{"$f":"W8*((1*W50+(E55-1)*W51)+X8+Y8*1+Z8)","v":9.9586145705776765},{"$f":"AA8*AB8","v":9.9586145705776765}]
[null,null,"Chisel Plow",null,null,null,{"$f":"IF(K9=0,0,Implements!BM148+Implements!BM149)","v":0.15772058823529414},{"$f":"IF(K9=0,0,(Implements!BN148+Implements!BN149)*G49)","v":17.459199999999999},{"$f":"IF(K9=0,0,Implements!BO148+Implements!BO149)","v":12.368749999999999},{"$f":"IF(K9=0,0,Implements!BP148+Implements!BP149)","v":26.424474695668344},{"$f":"'Energy Sorghum'!J12","v":1},{"$f":"G9*((1*G50+(D55-1)*G51)+H9+I9*1+J9)","v":10.961963306780044},{"$f":"K9*L9","v":10.961963306780044},null,{"$f":"AC9","v":10.96196344930393},null,null,null,"Chisel Plow",null,null,null,{"$f":"Implements!BA148+Implements!BA149","v":0.15772058823529414},{"$f":"(Implements!BB148+Implements!BB149)*W49","v":17.459199999999999},{"$f":"Implements!BC148+Implements!BC149","v":12.368749999999999},{"$f":"Implements!BD148+Implements!BD149","v":26.424475599316285},1,{"$f":"W9*((1*W50+(E55-1)*W51)+X9+Y9*1+Z9)","v":10.96196344930393},{"$f":"AA9*AB9","v":10.96196344930393}]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M8:M9)","v":20.920577867783546},null,{"$f":"AC10","v":20.920578019881606},null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC8:AC9)","v":20.920578019881606}]
[null,null,"Seedbed Preparation, Fertilizer and Planting",null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,null,"Seedbed Preparation, Fertilizer and Planting",null,null,"Mar"]
[null,null,{"$f":"'Energy Sorghum'!C15","v":"Fertilizer Application"},null,{"$f":"IF(C12=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,{"$f":"IF(K12=0,0,IF(C12=\"Fertilizer Application\",Implements!BM158,0))","v":4.2091836734693883E-2},{"$f":"IF(K12=0,0,IF(C12=\"Fertilizer Application\",Implements!BN158*G49,0))","v":8.1839999999999993},{"$f":"IF(K12=0,0,IF(C12=\"Fertilizer Application\",Implements!BO158,0))","v":9.9283333333333328},{"$f":"IF(K12=0,0,IF(C12=\"Fertilizer Application\",Implements!BP158,0))","v":9.9254935337775017},{"$f":"'Energy Sorghum'!J15","v":2},{"$f":"IF(C12=\"Custom Fertilizer Application\",Inputs!P25,G12*((1*G50+(D57-1)*G51)+H12+I12*1+J12))","v":1.7378804676207369},{"$f":"K12*L12","v":3.4757609352414738},null,{"$f":"AC12","v":3.4757612053266329},null,null,null,"Fertilizer Application",null,null,null,{"$f":"Implements!BA158","v":4.2091836734693883E-2},{"$f":"Implements!BB158*W49","v":8.1839999999999993},{"$f":"Implements!BC158","v":9.9283333333333328},{"$f":"Implements!BD158","v":9.9254967420618136},2,{"$f":"W12*((1*W50+(E57-1)*W51)+X12+Y12*1+Z12)","v":1.7378806026633165},{"$f":"AA12*AB12","v":3.4757612053266329}]
[null,null,{"$f":"'Energy Sorghum'!C16","v":"Lime"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J16","v":2000},{"$f":"VLOOKUP(C13,Inputs!$I$35:$R$43,10,FALSE)","v":2.8300000000000002E-2},{"$f":"L13*K13","v":56.6},null,{"$f":"AC13","v":56.6},null,null,null,"Lime",null,"lbs/acre",null,null,null,null,null,2000,{"$f":"Inputs!N43/2000","v":2.8300000000000002E-2},{"$f":"AB13*AA13","v":56.6}]
[null,null,{"$f":"'Energy Sorghum'!C17","v":"Urea, 46-0-0"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J17","v":111},{"$f":"VLOOKUP(C14,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"K14*L14","v":31.690499999999997},null,{"$f":"AC14","v":31.690499999999997},null,null,null,"Urea, 46-0-0",null,"lbs/acre",null,null,null,null,null,111,{"$f":"Inputs!N35/2000","v":0.28549999999999998},{"$f":"AA14*AB14","v":31.690499999999997}]
[null,null,{"$f":"'Energy Sorghum'!C18","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J18","v":60},{"$f":"VLOOKUP(C15,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"K15*L15","v":18.63},null,{"$f":"AC15","v":18.63},null,null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,60,{"$f":"Inputs!N37/2000","v":0.3105},{"$f":"AA15*AB15","v":18.63}]
[null,null,{"$f":"'Energy Sorghum'!C19","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J19","v":90},{"$f":"VLOOKUP(C16,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"L16*K16","v":27.044999999999998},null,{"$f":"AC16","v":27.044999999999998},null,null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,90,{"$f":"Inputs!N39/2000","v":0.30049999999999999},{"$f":"AB16*AA16","v":27.044999999999998}]
[null,null,"Field Cultivator",null,null,null,{"$f":"IF(K17=0,0,Implements!BM146+Implements!BM147)","v":8.6659663865546216E-2},{"$f":"IF(K17=0,0,(Implements!BN146+Implements!BN147)*G49)","v":18.5504},{"$f":"IF(K17=0,0,Implements!BO146+Implements!BO147)","v":15.35515},{"$f":"IF(K17=0,0,Implements!BP146+Implements!BP147)","v":37.239597836071823},{"$f":"'Energy Sorghum'!J20","v":1},{"$f":"G17*((1*G50+(D55-1)*G51)+H17+I17*1+J17)","v":7.3136551433570647},{"$f":"K17*L17","v":7.3136551433570647},null,7.313655114789495,null,null,null,"Field Cultivator",null,null,null,{"$f":"Implements!BA146+Implements!BA147","v":8.6659663865546216E-2},{"$f":"(Implements!BB146+Implements!BB147)*W49","v":18.5504},{"$f":"Implements!BC146+Implements!BC147","v":15.35515},{"$f":"Implements!BD146+Implements!BD147","v":37.239597506419386},1,{"$f":"W17*((1*W50+(E55-1)*W51)+X17+Y17*1+Z17)","v":7.313655114789495},{"$f":"AA17*AB17","v":7.313655114789495}]
[null,null,"Disk Bedder",null,null,"Apr",{"$f":"IF(K18=0,0,Implements!BM152+Implements!BM153)","v":0.13631889763779526},{"$f":"IF(K18=0,0,(Implements!BN152+Implements!BN153)*G49)","v":18.5504},{"$f":"IF(K18=0,0,Implements!BO152+Implements!BO153)","v":9.8120000000000012},{"$f":"IF(K18=0,0,Implements!BP152+Implements!BP153)","v":25.800383580995344},{"$f":"'Energy Sorghum'!J21","v":1},{"$f":"G18*((1*G50+(D56-1)*G51)+H18+I18*1+J18)","v":9.1896363444565505},9.1896363444565505,null,9.1896363026392471,null,null,null,"Disk Bedder",null,null,"Apr",{"$f":"Implements!BA152+Implements!BA153","v":0.13631889763779526},{"$f":"(Implements!BB152+Implements!BB153)*W49","v":18.5504},{"$f":"Implements!BC152+Implements!BC153","v":9.8120000000000012},{"$f":"Implements!BD152+Implements!BD153","v":25.800383274234481},1,{"$f":"W18*((1*W50+(E56-1)*W51)+X18+Y18*1+Z18)","v":9.1896363026392471},9.1896363026392471]
[null,null,"Row Conditioner",null,null,null,{"$f":"IF(K19=0,0,Implements!BM150+Implements!BM151)","v":0.1427045177045177},{"$f":"IF(K19=0,0,(Implements!BN150+Implements!BN151)*G49)","v":17.459199999999999},{"$f":"IF(K19=0,0,Implements!BO150+Implements!BO151)","v":8.2312499999999993},{"$f":"IF(K19=0,0,Implements!BP150+Implements!BP151)","v":25.345195681849887},{"$f":"'Energy Sorghum'!J22","v":1},{"$f":"G19*((1*G50+(D56-1)*G51)+H19+I19*1+J19)","v":9.173852062351898},9.173852062351898,null,9.292693477023823,null,null,null,"Row Conditioner",null,null,null,{"$f":"Implements!BA150+Implements!BA151","v":0.1427045177045177},{"$f":"(Implements!BB150+Implements!BB151)*W49","v":17.459199999999999},{"$f":"Implements!BC150+Implements!BC151","v":8.2312499999999993},{"$f":"Implements!BD150+Implements!BD151","v":26.177975306374428},1,{"$f":"W19*((1*W50+(E56-1)*W51)+X19+Y19*1+Z19)","v":9.292693477023823},9.292693477023823]
[null,null,"Row Planter",null,null,null,{"$f":"IF(K19=0,0,Implements!BM156+Implements!BM157)","v":0.19230769230769226},{"$f":"IF(K19=0,0,(Implements!BN156+Implements!BN157)*G49)","v":15.2768},{"$f":"IF(K19=0,0,Implements!BO156+Implements!BO157)","v":14.287500000000001},{"$f":"IF(K19=0,0,Implements!BP156+Implements!BP157)","v":24.334520485519008},{"$f":"'Energy Sorghum'!J23","v":1},{"$f":"G20*((1*G50+(D56-1)*G51)+H20+I20*1+J20)","v":12.913234708753652},12.913234708753652,null,12.913234585162382,null,null,null,"Row Planter",null,null,null,{"$f":"Implements!BA156+Implements!BA157","v":0.19230769230769226},{"$f":"(Implements!BB156+Implements!BB157)*W49","v":15.2768},{"$f":"Implements!BC156+Implements!BC157","v":14.287500000000001},{"$f":"Implements!BD156+Implements!BD157","v":24.334519842844397},1,{"$f":"W20*((1*W50+(E56-1)*W51)+X20+Y20*1+Z20)","v":12.913234585162382},12.913234585162382]
[null,null,"Seed (Concep treated)",null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J24","v":9.9207899999999984},{"$f":"Inputs!G37","v":10.582175999999999},104.98354583903998,null,104.98354583903998,null,null,null,"Seed (Concep treated)",null,"lbs/acre",null,null,null,null,null,{"$f":"4.5*2.20462","v":9.9207899999999984},{"$f":"Inputs!E37","v":10.582175999999999},104.98354583903998]
[null,null,{"$f":"'Energy Sorghum'!C25","v":"Atrazine"},null,{"$f":"VLOOKUP(C22,Inputs!B43:F61,2,FALSE)","v":"lb a.i."},null,null,null,null,null,{"$f":"'Energy Sorghum'!J25","v":2},{"$f":"VLOOKUP(C22,Inputs!B43:G61,6,FALSE)","v":3.94},7.88,null,7.88,null,null,null,"Atrazine",null,"pt/acre",null,null,null,null,null,2,{"$f":"Inputs!E49","v":3.94},7.88]
[null,null,{"$f":"'Energy Sorghum'!C26","v":"Dual II Magnum"},null,{"$f":"VLOOKUP(C23,Inputs!B43:F61,2,FALSE)","v":"pt"},null,null,null,null,null,{"$f":"'Energy Sorghum'!J26","v":1.5},{"$f":"VLOOKUP(C23,Inputs!B43:G61,6,FALSE)","v":13.63},20.445,null,20.445,null,null,null,"Dual II Magnum",null,"pt/acre",null,null,null,null,null,1.5,{"$f":"Inputs!E51","v":13.63},20.445]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M12:M23)","v":309.34018503320061},null,309.45902652398155,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC12:AC23)","v":309.45902652398155}]
[null,null,"Post-Plant Field Work",null,null,"May",null,null,null,null,null,null,null,null,null,null,null,null,"Post-Plant Field Work",null,null,"May"]
[null,null,{"$f":"'Energy Sorghum'!C29","v":"Custom Ground Herbicide"},null,"$/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J29","v":1},{"$f":"VLOOKUP(C26,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"K26*L26","v":6},null,{"$f":"AC26","v":6},null,null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AA26*AB26","v":6}]
[null,null,{"$f":"'Energy Sorghum'!C30","v":"Atrazine"},null,{"$f":"VLOOKUP(C27,Inputs!B43:F61,2,FALSE)","v":"lb a.i."},null,null,null,null,null,{"$f":"'Energy Sorghum'!J30","v":2},{"$f":"VLOOKUP(C27,Inputs!B43:G61,6,FALSE)","v":3.94},7.88,null,7.88,null,null,null,"Atrazine",null,"pt/acre",null,null,null,null,null,2,{"$f":"Inputs!E49","v":3.94},7.88]
[null,null,{"$f":"'Energy Sorghum'!C31","v":"Fertilizer Application"},null,{"$f":"IF(C28=\"Fertilizer Application\",\" \",\"$/acre\")","v":" "},null,{"$f":"IF(K28=0,0,IF(C28=\"Fertilizer Application\",Implements!BM158,0))","v":4.2091836734693883E-2},{"$f":"IF(K28=0,0,IF(C28=\"Fertilizer Application\",Implements!BN158*G49,0))","v":8.1839999999999993},{"$f":"IF(K28=0,0,IF(C28=\"Fertilizer Application\",Implements!BO158,0))","v":9.9283333333333328},{"$f":"IF(K28=0,0,IF(C28=\"Fertilizer Application\",Implements!BP158,0))","v":9.9254935337775017},{"$f":"'Energy Sorghum'!J31","v":1},{"$f":"IF(C28=\"Custom Fertilizer Application\",Inputs!P25,G28*((1*G50+(D57-1)*G51)+H28+I28*1+J28))","v":1.7378804676207369},1.7378804676207369,null,1.7378806026633165,null,null,null,"Fertilizer Application",null,null,null,{"$f":"Implements!BA158","v":4.2091836734693883E-2},{"$f":"Implements!BB158*W49","v":8.1839999999999993},{"$f":"Implements!BC158","v":9.9283333333333328},{"$f":"Implements!BD158","v":9.9254967420618136},1,{"$f":"W28*((1*W50+(E57-1)*W51)+X28+Y28*1+Z28)","v":1.7378806026633165},1.7378806026633165]
[null,null,{"$f":"'Energy Sorghum'!C32","v":"Urea, 46-0-0"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J32","v":200},{"$f":"VLOOKUP(C29,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},57.099999999999994,null,57.099999999999994,null,null,null,"Urea, 46-0-0",null,"lbs/acre",null,null,null,null,null,200,{"$f":"Inputs!N35/2000","v":0.28549999999999998},57.099999999999994]
[null,null,"Custom Air Insecticide",null,"$/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J33","v":0},{"$f":"Inputs!P31","v":7},0,null,0,null,null,null,"Custom Air Insecticide",null,"$/acre",null,null,null,null,null,0,{"$f":"Inputs!N31","v":7},0]
[null,null,{"$f":"'Energy Sorghum'!C34","v":"Baythroid XL 1 EC"},null,"lbs/acre",null,null,null,null,null,{"$f":"'Energy Sorghum'!J34","v":0},{"$f":"VLOOKUP(C31,Inputs!B43:G61,6,FALSE)","v":1.53},0,null,0,null,null,null,"Baythroid XL 1 EC",null,"lbs/acre",null,null,null,null,null,0,{"$f":"Inputs!E57","v":1.53},0]
[null,null,"Irrigation pipe",null,"$/acre","Jun",null,null,null,null,{"$f":"'Energy Sorghum'!J35","v":1},10.3,{"$f":"K32*L32","v":10.3},null,10.3,null,null,null,"Irrigation pipe",null,"$/acre","Jun",null,null,null,null,1,10.3,10.3]
[null,null,"Furrow Irrigation",null,"ac-inch",null,{"$f":"0.1508/6","v":2.513333333333333E-2},{"$f":"1*G49","v":2.48},{"$f":"1.12/6","v":0.18666666666666668},23.17,{"$f":"'Energy Sorghum'!J36","v":6},{"$f":"G33*((1*G50+(D58-1)*G51)+H33+I33*1+J33)","v":0.98237822222222226},{"$f":"K33*L33+J33","v":29.064269333333336},null,{"$f":"AC33","v":29.064269333333336},null,null,null,"Furrow Irrigation",null,"ac-inch",null,{"$f":"G33","v":2.513333333333333E-2},{"$f":"1*W49","v":2.48},{"$f":"I33","v":0.18666666666666668},{"$f":"J33","v":23.17},6,{"$f":"W33*((1*W50+(E58-1)*W51)+X33+Y33*1+Z33)","v":0.98237822222222226},{"$f":"AA33*AB33+Z33","v":29.064269333333336}]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M26:M33)","v":112.08214980095406},null,112.08214993599665,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC26:AC33)","v":112.08214993599665}]
[null,null,"Harvest",null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Aug"]
[null,null,{"$f":"'Energy Sorghum'!C39","v":"Mower"},null,{"$f":"IF(L36=0,\" \",IF(C36=\"Mower\",\"\",\"$/acre\"))","v":""},null,{"$f":"IF(K36=0,0,IF($C$36=\"Mower\",Implements!BI179+Implements!BI181,0))","v":0.20411605937921729},{"$f":"IF(K36=0,0,IF($C$36=\"Mower\",(Implements!BJ179+Implements!BJ181)*G49,0))","v":16.913599999999999},{"$f":"IF(K36=0,0,IF($C$36=\"Mower\",Implements!BK179+Implements!BK181,0))","v":9.4612639999999999},{"$f":"IF(K36=0,0,IF($C$36=\"Mower\",Implements!BN179+Implements!BN181,0))","v":20.860281141281451},{"$f":"'Energy Sorghum'!J39","v":1},{"$f":"IF(C36=\"Custom Mowing\",Machinery!D97,G36*((1*$G$50+($D$59-1)*$G$51)+H36+I36*1+J36))","v":12.34598947721838},{"$f":"+K36*L36","v":12.34598947721838},null,{"$f":"AC36","v":12.345989395105077},null,null,null,"Mower",null,null,null,{"$f":"Implements!BQ179+Implements!BQ181","v":0.20411605937921729},{"$f":"(Implements!BR179+Implements!BR181)*W49","v":16.913599999999999},{"$f":"Implements!BS179+Implements!BS181","v":9.4612639999999999},{"$f":"Implements!BV179+Implements!BV181","v":20.860280738994124},1,{"$f":"W36*((1*W50+(E59-1)*W51)+X36+Y36*1+Z36)","v":12.345989395105077},{"$f":"AA36*AB36","v":12.345989395105077}]
[null,null,{"$f":"'Energy Sorghum'!C40","v":"Baler"},null,{"$f":"IF(L37=0,\" \",IF(C37=\"Baler\",\"\",\"$/bale\"))","v":" "},null,{"$f":"IF(K37=0,0,IF($C$37=\"Baler\",(Implements!BI187+Implements!BI189),IF($C$37=\"Custom Baling\",0)))","v":0},{"$f":"IF(K37=0,0,IF($C$37=\"Baler\",(Implements!BJ187+Implements!BJ189)*G49,IF($C$37=\"Custom Baling\",0)))","v":0},{"$f":"IF(K37=0,0,IF($C$37=\"Baler\",(Implements!BK187+Implements!BK189),IF($C$37=\"Custom Baling\",0)))","v":0},{"$f":"IF(K37=0,0,IF($C$37=\"Baler\",(Implements!BN187+Implements!BN189),IF($C$37=\"Custom Baling\",0)))","v":0},{"$f":"'Energy Sorghum'!J40","v":0},{"$f":"IF(C37=\"Custom Baling\",Machinery!D101*(M48*2000/M47),G37*((1*$G$50+($D$59-1)*$G$51)+H37+I37*1+J37))","v":0},{"$f":"+K37*L37","v":0},null,0,null,null,null,"Baler",null,null,null,{"$f":"(Implements!BQ187+Implements!BQ189)","v":0.42160278745644603},{"$f":"(Implements!BR187+Implements!BR189)*W49","v":14.458399999999999},{"$f":"(Implements!BS187+Implements!BS189)","v":31.847987500000002},{"$f":"(Implements!BV187+Implements!BV189)","v":55.796181601826873},0,{"$f":"W37*((1*W50+(E59-1)*W51)+X37+Y37*1+Z37)","v":48.632964673592518},{"$f":"AA37*AB37","v":0}]
[null,null,"Twine",null,{"$f":"IF(K38=0,\" \",\"$/bale\")","v":" "},null,null,null,null,null,{"$f":"IF(K37=0,0,(M48*2000/M47))","v":0},{"$f":"'Energy Sorghum'!K41","v":0.8600000000000001},{"$f":"K38*L38","v":0},null,0,null,null,null,"Twine",null,null,null,null,null,null,null,{"$f":"IF(AA37=0,0,(AC48*2000/AC47))","v":0},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AA38*AB38","v":0}]
[null,null,{"$f":"'Energy Sorghum'!C42","v":"Bale Hauler"},null,{"$f":"IF(K39=0,\" \",IF(C39=\"Bale Hauler\",\" \",\"$/bale\"))","v":" "},null,{"$f":"IF(K39=0,0,IF($C$39=\"Bale Hauler\",(Implements!BI191+Implements!BI193),0))","v":0},{"$f":"IF(K39=0,0,IF($C$39=\"Bale Hauler\",(Implements!BJ191+Implements!BJ193)*G49,0))","v":0},{"$f":"IF(K39=0,0,IF($C$39=\"Bale Hauler\",(Implements!BK191+Implements!BK193),0))","v":0},{"$f":"IF(K39=0,0,IF($C$39=\"Bale Hauler\",(Implements!BN191+Implements!BN193),0))","v":0},{"$f":"K37","v":0},{"$f":"IF(C39=\"Custom Bale Hauling\",Machinery!D103*(M48*2000/M47),G39*((1*$G$50+($D$59-1)*$G$51)+H39+I39*1+J39))","v":0},{"$f":"K39*L39","v":0},null,0,null,null,null,"Bale Hauler",null,null,null,{"$f":"(Implements!BQ191+Implements!BQ193)","v":0.42392566782810692},{"$f":"(Implements!BR191+Implements!BR193)*W49","v":8.1839999999999993},{"$f":"(Implements!BS191+Implements!BS193)","v":7.9022499999999996},{"$f":"(Implements!BV191+Implements!BV193)","v":22.054582057536177},{"$f":"AA37","v":0},{"$f":"W39*((1*W50+(E59-1)*W51)+X39+Y39*1+Z39)","v":21.785892800233107},{"$f":"AA39*AB39","v":0}]
[null,null,{"$f":"'Energy Sorghum'!C43","v":"Forage Harvester"},null,{"$f":"IF(C40=\"Forage Harvester\",\"\",\"$/acre\")","v":""},null,{"$f":"IF(K40=0,0,IF($C$40=\"Forage Harvester\",(Implements!BI195+Implements!BI197),IF($C$40=\"Custom Forage Harvesting\",0)))","v":0.3154285714285715},{"$f":"IF(K40=0,0,IF($C$40=\"Forage Harvester\",(Implements!BJ195+Implements!BJ197)*G49,IF($C$40=\"Custom Forage Harvesting\",0)))","v":40.92},{"$f":"IF(K40=0,0,IF($C$40=\"Forage Harvester\",(Implements!BK195+Implements!BK197),IF($C$40=\"Custom Forage Harvesting\",0)))","v":30.547799999999999},{"$f":"IF(K40=0,0,IF($C$40=\"Forage Harvester\",(Implements!BN195+Implements!BN197),IF($C$40=\"Custom Forage Harvesting\",0)))","v":82.404293646894942},{"$f":"'Energy Sorghum'!J43","v":1},{"$f":"IF(C40=\"Custom Forage Harvesting\",Machinery!D105,G40*((1*$G$50+($D$59-1)*$G$51)+H40+I40*1+J40))","v":52.715083253192013},{"$f":"+K40*L40","v":52.715083253192013},null,52.71508325645393,null,null,null,"Forage Harvester",null,null,null,{"$f":"(Implements!BQ195+Implements!BQ197)","v":0.3154285714285715},{"$f":"(Implements!BR195+Implements!BR197)*W49","v":40.92},{"$f":"(Implements!BS195+Implements!BS197)","v":30.547799999999999},{"$f":"(Implements!BV195+Implements!BV197)","v":82.404293657236153},1,{"$f":"W40*((1*$W$50+($E$59-1)*$W$51)+X40+Y40*1+Z40)","v":52.71508325645393},{"$f":"AA40*AB40","v":52.71508325645393}]
[null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(M36:M40)","v":65.061072730410388},null,65.061072651559002,null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC36:AC40)","v":65.061072651559002}]
[]
[null,null,"Operating Interest",null,null,null,null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"((M10+M24+M34+M41)-SUM(J8:J36)-J40)/2*L43","v":7.221191989750614},null,{"$f":"AC43","v":7.1935266731915952},null,null,null,"Operating Interest",null,null,null,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"((AC10+AC24+AC34+AC41)-SUM(Z8:Z36)-Z40)/2*AB43","v":7.1935266731915952}]
[]
[null,null,"Total Specified Expenses",null,null,null,null,null,null,null,null,null,{"$f":"M43+M41+M34+M24+M10","v":514.62517742209923},null,{"$f":"AC45","v":514.71635380461043},null,null,null,"Total Specified Expenses",null,null,null,null,null,null,null,null,null,{"$f":"AC43+AC41+AC34+AC24+AC10","v":514.71635380461043}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Dry Weight of Bale",{"$f":"IF(Implements!F128=Implements!C14,800*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C15,1250*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C16,2100*Implements!M167*Implements!AC128,0)))+(IF(Implements!F129=Implements!C14,800*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C15,1250*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C16,2100*Implements!M167*Implements!AC129,0))))","v":1189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dry Weight of Bale",{"$f":"M47","v":1189}]
[null,null,null,null,null,"Capital Recovery Rate:",{"$f":"Inputs!N19","v":0.06},null,null,null,null,"Field yield in dry tons  Y:",{"$f":"'Energy Sorghum'!L51","v":12},null,null,null,null,null,null,null,null,"Capital Recovery Rate:",{"$f":"Inputs!N19","v":0.06},null,null,null,null,"Field Yield in dry ton per acre",12]
[null,null,null,null,null,"Fuel ($/gal)",{"$f":"Inputs!G11","v":2.48},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel ($/gal)",{"$f":"Inputs!E11","v":2.48}]
[null,null,null,null,null,"Operator Labor ($/hr)",{"$f":"Inputs!G15","v":9.25},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Operator Labor ($/hr)",{"$f":"Inputs!E15","v":9.25}]
[null,null,null,null,null,"Hired Labor ($/hr)",{"$f":"Inputs!G17","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hired Labor ($/hr)",{"$f":"Inputs!E17","v":8}]
[]
[]
[null,null,"Labor Factors","Producer","Benchmark"]
[null,null,{"$f":"Inputs!B21","v":"Field Preparation"},{"$f":"'Dryland Forage Sorghum'!D53","v":1.5},{"$f":"'Dryland Forage Sorghum'!E53","v":1.5}]
[null,null,{"$f":"Inputs!B23","v":"Planting"},{"$f":"'Dryland Forage Sorghum'!D54","v":1.5},{"$f":"'Dryland Forage Sorghum'!E54","v":1.5}]
[null,null,{"$f":"Inputs!B27","v":"Fertlizer"},{"$f":"'Dryland Forage Sorghum'!D55","v":1.5},{"$f":"'Dryland Forage Sorghum'!E55","v":1.5}]
[null,null,{"$f":"Inputs!B29","v":"Post-Plant Field Work"},{"$f":"'Dryland Forage Sorghum'!D56","v":1.5},{"$f":"'Dryland Forage Sorghum'!E56","v":1.5}]
[null,null,{"$f":"Inputs!B31","v":"Harvest"},{"$f":"'Dryland Forage Sorghum'!D57","v":1.5},{"$f":"'Dryland Forage Sorghum'!E57","v":1.5}]

{"sheet":"Dryland Forage Sorghum","index":16,"n_rows":57,"n_cols":29,"rows_kept":57,"cut":false,"hidden":true,"merged":[[3,12,3,13],[0,18,3,28],[9,2,9,3],[23,2,23,3],[9,18,9,19],[31,2,31,3],[38,2,38,3],[38,18,38,19],[31,18,31,19],[23,18,23,19]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average Variable Prices Utilized"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Producer",null,null,"Benchmark"]
[null,null,"Operation/",null,"Size/ Units","Power Unit","Month","Labor\nHours","Fuel\n($/hr)","R&M","Capital Recovery","Amount","Cost in \n$ per Unit","Total\nCost",null,"Total\nCost",null,null,"Operation/",null,"Size/ Units","Month","Labor\n Hours","Fuel\n (gallons)","R&M","Capital\nRecovery","Amount","Cost in \n$ per Unit","Total\nCost"]
[null,null,"    Operating Input",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Operating Input"]
[null,null,"Fall Field Preparation",null,null,null,"Nov",null,null,null,null,null,null,null,null,null,null,null,"Fall Field Preparation",null,null,"Nov"]
[null,null,"Disk",null,null,null,null,{"$f":"IF(L8=0,0,Implements!BM138+Implements!BM139)","v":0.1219654528478058},{"$f":"IF(L8=0,0,(Implements!BN138+Implements!BN139)*I47)","v":16.095200000000002},{"$f":"IF(L8=0,0,Implements!BO138+Implements!BO139)","v":16.684999999999999},{"$f":"IF(L8=0,0,Implements!BP138+Implements!BP139)","v":35.62090962552918},{"$f":"'Energy Sorghum'!J11","v":1},{"$f":"H8*((1*I48+(D53-1)*I49)+I8+J8*1+K8)","v":9.9586145610035022},{"$f":"M8*L8","v":9.9586145610035022},null,{"$f":"AC8","v":9.9586145705776765},null,null,"Disk",null,null,null,{"$f":"Implements!BA138+Implements!BA139","v":0.1219654528478058},{"$f":"(Implements!BB138+Implements!BB139)*X47","v":16.095200000000002},{"$f":"Implements!BC138+Implements!BC139","v":16.684999999999999},{"$f":"Implements!BD138+Implements!BD139","v":35.620909704028257},1,{"$f":"W8*((1*X48+(E53-1)*X49)+X8+Y8*1+Z8)","v":9.9586145705776765},{"$f":"AB8*AA8","v":9.9586145705776765}]
[null,null,"Chisel Plow",null,null,null,null,{"$f":"IF(L9=0,0,Implements!BM148+Implements!BM149)","v":0.15772058823529414},{"$f":"IF(L9=0,0,(Implements!BN148+Implements!BN149)*I47)","v":17.459199999999999},{"$f":"IF(L9=0,0,Implements!BO148+Implements!BO149)","v":12.368749999999999},{"$f":"IF(L9=0,0,Implements!BP148+Implements!BP149)","v":26.424474695668344},{"$f":"'Energy Sorghum'!J12","v":1},{"$f":"H9*((1*I48+(D53-1)*I49)+I9+J9*1+K9)","v":10.961963306780044},{"$f":"M9*L9","v":10.961963306780044},null,{"$f":"AC9","v":10.96196344930393},null,null,"Chisel Plow",null,null,null,{"$f":"Implements!BA148+Implements!BA149","v":0.15772058823529414},{"$f":"(Implements!BB148+Implements!BB149)*X47","v":17.459199999999999},{"$f":"Implements!BC148+Implements!BC149","v":12.368749999999999},{"$f":"Implements!BD148+Implements!BD149","v":26.424475599316285},1,{"$f":"W9*((1*X48+(E53-1)*X49)+X9+Y9*1+Z9)","v":10.96196344930393},{"$f":"AB9*AA9","v":10.96196344930393}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N8:N9)","v":20.920577867783546},null,{"$f":"AC10","v":20.920578019881606},null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC8:AC9)","v":20.920578019881606}]
[null,null,"Seedbed Preparation, Fertilizer and Planting",null,null,null,"Mar",null,null,null,null,null,null,null,null,null,null,null,"Seedbed Preparation, Fertilizer and Planting",null,null,"Mar"]
[null,null,{"$f":"'Energy Sorghum'!C15","v":"Fertilizer Application"},null,{"$f":"IF(C12=\"FertilizerApplication\",\" \",\"$/acre\")","v":"$/acre"},null,null,{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BM158,0))","v":4.2091836734693883E-2},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BN158*I47,0))","v":8.1839999999999993},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BO158,0))","v":9.9283333333333328},{"$f":"IF(L12=0,0,IF(C12=\"Fertilizer Application\",Implements!BP158,0))","v":9.9254935337775017},{"$f":"'Energy Sorghum'!J15","v":2},{"$f":"IF(C12=\"Custom Fertilizer Application\",Inputs!P25,(+H12*((1*I48+(D55-1)*I49)+I12+J12*1+K12)))","v":1.7378804676207369},{"$f":"M12*L12","v":3.4757609352414738},null,{"$f":"AC12","v":3.4757612053266329},null,null,"Fertilizer Application",null,null,null,{"$f":"Implements!BA158","v":4.2091836734693883E-2},{"$f":"Implements!BB158*X47","v":8.1839999999999993},{"$f":"Implements!BC158","v":9.9283333333333328},{"$f":"Implements!BD158","v":9.9254967420618136},2,{"$f":"W12*((1*X48+(E55-1)*X49)+X12+Y12*1+Z12)","v":1.7378806026633165},{"$f":"AB12*AA12","v":3.4757612053266329}]
[null,null,{"$f":"'Energy Sorghum'!C16","v":"Lime"},null,{"$f":"IF(L13=0,0,\"lbs/acre\")","v":"lbs/acre"},null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J16","v":2000},{"$f":"VLOOKUP(C13,Inputs!$I$35:$R$43,10,FALSE)","v":2.8300000000000002E-2},{"$f":"M13*L13","v":56.6},null,{"$f":"AC13","v":56.6},null,null,"Lime",null,null,null,null,null,null,null,2000,{"$f":"Inputs!N43/2000","v":2.8300000000000002E-2},{"$f":"AB13*AA13","v":56.6}]
[null,null,{"$f":"'Energy Sorghum'!C17","v":"Urea, 46-0-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J17","v":111},{"$f":"VLOOKUP(C14,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},{"$f":"M14*L14","v":31.690499999999997},null,{"$f":"AC14","v":25.980499999999999},null,null,"Urea, 46-0-0",null,"lbs/acre",null,null,null,null,null,91,{"$f":"Inputs!N35/2000","v":0.28549999999999998},{"$f":"AB14*AA14","v":25.980499999999999}]
[null,null,{"$f":"'Energy Sorghum'!C18","v":"Triple Super Phosphate, 0-45-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J18","v":60},{"$f":"VLOOKUP(C15,Inputs!$I$35:$R$43,10,FALSE)","v":0.3105},{"$f":"M15*L15","v":18.63},null,{"$f":"AC15","v":18.63},null,null,"Triple Super Phosphate, 0-45-0",null,"lbs/acre",null,null,null,null,null,60,{"$f":"Inputs!N37/2000","v":0.3105},{"$f":"AB15*AA15","v":18.63}]
[null,null,{"$f":"'Energy Sorghum'!C19","v":"Potash Fertilizer, 0-0-60"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J19","v":90},{"$f":"VLOOKUP(C16,Inputs!$I$35:$R$43,10,FALSE)","v":0.30049999999999999},{"$f":"M16*L16","v":27.044999999999998},null,{"$f":"AC16","v":27.044999999999998},null,null,"Potash Fertilizer, 0-0-60",null,"lbs/acre",null,null,null,null,null,90,{"$f":"Inputs!N39/2000","v":0.30049999999999999},{"$f":"AB16*AA16","v":27.044999999999998}]
[null,null,"Field Cultivator",null,null,null,null,{"$f":"IF(L17=0,0,Implements!BM146+Implements!BM147)","v":8.6659663865546216E-2},{"$f":"IF(L17=0,0,(Implements!BN146+Implements!BN147)*I47)","v":18.5504},{"$f":"IF(L17=0,0,Implements!BO146+Implements!BO147)","v":15.35515},{"$f":"IF(L17=0,0,Implements!BP146+Implements!BP147)","v":37.239597836071823},{"$f":"'Energy Sorghum'!J20","v":1},{"$f":"H17*((1*I48+(D53-1)*I49)+I17+J17*1+K17)","v":7.3136551433570647},7.3136551433570647,null,7.313655114789495,null,null,"Field Cultivator",null,null,null,{"$f":"Implements!BA146+Implements!BA147","v":8.6659663865546216E-2},{"$f":"(Implements!BB146+Implements!BB147)*X47","v":18.5504},{"$f":"Implements!BC146+Implements!BC147","v":15.35515},{"$f":"Implements!BD146+Implements!BD147","v":37.239597506419386},1,{"$f":"W17*((1*X48+(E53-1)*X49)+X17+Y17*1+Z17)","v":7.313655114789495},7.313655114789495]
[null,null,"Disk Bedder",null,null,null,"Apr",{"$f":"IF(L18=0,0,Implements!BM152+Implements!BM153)","v":0.13631889763779526},{"$f":"IF(L18=0,0,(Implements!BN152+Implements!BN153)*I47)","v":18.5504},{"$f":"IF(L18=0,0,Implements!BO152+Implements!BO153)","v":9.8120000000000012},{"$f":"IF(L18=0,0,Implements!BP152+Implements!BP153)","v":25.800383580995344},{"$f":"'Energy Sorghum'!J21","v":1},{"$f":"H18*((1*I48+(D54-1)*I49)+I18+J18*1+K18)","v":9.1896363444565505},9.1896363444565505,null,9.1896363026392471,null,null,"Disk Bedder",null,null,"Apr",{"$f":"Implements!BA152+Implements!BA153","v":0.13631889763779526},{"$f":"(Implements!BB152+Implements!BB153)*X47","v":18.5504},{"$f":"Implements!BC152+Implements!BC153","v":9.8120000000000012},{"$f":"Implements!BD152+Implements!BD153","v":25.800383274234481},1,{"$f":"W18*((1*X48+(E54-1)*X49)+X18+Y18*1+Z18)","v":9.1896363026392471},9.1896363026392471]
[null,null,"Row Conditioner",null,null,null,null,{"$f":"IF(L19=0,0,Implements!BM150+Implements!BM151)","v":0.1427045177045177},{"$f":"IF(L19=0,0,(Implements!BN150+Implements!BN151)*I47)","v":17.459199999999999},{"$f":"IF(L19=0,0,Implements!BO150+Implements!BO151)","v":8.2312499999999993},{"$f":"IF(L19=0,0,Implements!BP150+Implements!BP151)","v":25.345195681849887},{"$f":"'Energy Sorghum'!J22","v":1},{"$f":"H19*((1*I48+(D54-1)*I49)+I19+J19*1+K19)","v":9.173852062351898},9.173852062351898,null,9.292693477023823,null,null,"Row Conditioner",null,null,null,{"$f":"Implements!BA150+Implements!BA151","v":0.1427045177045177},{"$f":"(Implements!BB150+Implements!BB151)*X47","v":17.459199999999999},{"$f":"Implements!BC150+Implements!BC151","v":8.2312499999999993},{"$f":"Implements!BD150+Implements!BD151","v":26.177975306374428},1,{"$f":"W19*((1*X48+(E54-1)*X49)+X19+Y19*1+Z19)","v":9.292693477023823},9.292693477023823]
[null,null,"Row Planter",null,null,null,null,{"$f":"IF(L20=0,0,Implements!BM156+Implements!BM157)","v":0.19230769230769226},{"$f":"IF(L20=0,0,(Implements!BN156+Implements!BN157)*I47)","v":15.2768},{"$f":"IF(L20=0,0,Implements!BO156+Implements!BO157)","v":14.287500000000001},{"$f":"IF(L20=0,0,Implements!BP156+Implements!BP157)","v":24.334520485519008},{"$f":"'Energy Sorghum'!J23","v":1},{"$f":"H20*((1*I48+(D54-1)*I49)+I20+J20*1+K20)","v":12.913234708753652},12.913234708753652,null,{"$f":"AC20","v":12.913234585162382},null,null,"Plant & Preplant Herbicide",null,null,null,{"$f":"Implements!BA156+Implements!BA157","v":0.19230769230769226},{"$f":"(Implements!BB156+Implements!BB157)*X47","v":15.2768},{"$f":"Implements!BC156+Implements!BC157","v":14.287500000000001},{"$f":"Implements!BD156+Implements!BD157","v":24.334519842844397},1,{"$f":"W20*((1*X48+(E54-1)*X49)+X20+Y20*1+Z20)","v":12.913234585162382},{"$f":"AB20*AA20","v":12.913234585162382}]
[null,null,"Seed (Concep treated)",null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J24","v":9.9207899999999984},{"$f":"Inputs!G37","v":10.582175999999999},104.98354583903998,null,104.98354583903998,null,null,"Seed (Concep treated)",null,"lbs/acre",null,null,null,null,null,{"$f":"4.5*2.20462","v":9.9207899999999984},{"$f":"Inputs!E37","v":10.582175999999999},104.98354583903998]
[null,null,{"$f":"'Energy Sorghum'!C25","v":"Atrazine"},null,{"$f":"VLOOKUP(C22,Inputs!B43:G61,2,FALSE)","v":"lb a.i."},null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J25","v":2},{"$f":"VLOOKUP(C22,Inputs!B43:G61,6,FALSE)","v":3.94},7.88,null,7.88,null,null,"Atrazine",null,"pt/acre",null,null,null,null,null,2,{"$f":"Inputs!E49","v":3.94},7.88]
[null,null,{"$f":"'Energy Sorghum'!C26","v":"Dual II Magnum"},null,{"$f":"VLOOKUP(C23,Inputs!B43:G61,2,FALSE)","v":"pt"},null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J26","v":1.5},{"$f":"VLOOKUP(C23,Inputs!B43:G61,6,FALSE)","v":13.63},20.445,null,20.445,null,null,"Dual II Magnum",null,"pt/acre",null,null,null,null,null,1.5,{"$f":"Inputs!E51","v":13.63},20.445]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N12:N23)","v":309.34018503320061},null,303.74902652398151,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC12:AC23)","v":303.74902652398151}]
[null,null,"Post-Plant Custom Work",null,null,null,"May",null,null,null,null,null,null,null,null,null,null,null,"Post-Plant Custom Work",null,null,"May"]
[null,null,{"$f":"'Energy Sorghum'!C29","v":"Custom Ground Herbicide"},null,{"$f":"IF(L26=0,0,\"$/acre\")","v":"$/acre"},null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J29","v":1},{"$f":"VLOOKUP(C26,Inputs!I25:P31,8,FALSE)","v":6},{"$f":"M26*L26","v":6},null,{"$f":"AC26","v":6},null,null,"Custom Ground Herbicide",null,"$/acre",null,null,null,null,null,1,{"$f":"Inputs!N29","v":6},{"$f":"AB26*AA26","v":6}]
[null,null,{"$f":"'Energy Sorghum'!C30","v":"Atrazine"},null,{"$f":"VLOOKUP(C27,Inputs!B43:G61,2,FALSE)","v":"lb a.i."},null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J30","v":2},{"$f":"VLOOKUP(C27,Inputs!B43:G61,6,FALSE)","v":3.94},7.88,null,7.88,null,null,"Atrazine",null,"pt/acre",null,null,null,null,null,2,{"$f":"AB22","v":3.94},7.88]
[null,null,{"$f":"'Energy Sorghum'!C31","v":"Fertilizer Application"},null,{"$f":"IF(C28=\"FertilizerApplication\",\" \",\"$/acre\")","v":"$/acre"},null,null,{"$f":"IF(L28=0,0,IF(C28=\"Fertilizer Application\",Implements!BM158,0))","v":4.2091836734693883E-2},{"$f":"IF(L28=0,0,IF(C28=\"Fertilizer Application\",Implements!BN158*I47,0))","v":8.1839999999999993},{"$f":"IF(L28=0,0,IF(C28=\"Fertilizer Application\",Implements!BO158,0))","v":9.9283333333333328},{"$f":"IF(L28=0,0,IF(C28=\"Fertilizer Application\",Implements!BP158,0))","v":9.9254935337775017},{"$f":"'Energy Sorghum'!J31","v":1},{"$f":"IF(C28=\"Custom Fertilizer Application\",Inputs!P25,(+H28*((1*I48+(D55-1)*I49)+I28+J28*1+K28)))","v":1.7378804676207369},1.7378804676207369,null,1.7378806026633165,null,null,"Fertilizer Application",null,"$/acre",null,{"$f":"Implements!BA158","v":4.2091836734693883E-2},{"$f":"Implements!BB158*X47","v":8.1839999999999993},{"$f":"Implements!BC158","v":9.9283333333333328},{"$f":"Implements!BD158","v":9.9254967420618136},1,{"$f":"W28*((1*X48+(E55-1)*X49)+X28+Y28*1+Z28)","v":1.7378806026633165},1.7378806026633165]
[null,null,{"$f":"'Energy Sorghum'!C32","v":"Urea, 46-0-0"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J32","v":200},{"$f":"VLOOKUP(C29,Inputs!$I$35:$R$43,10,FALSE)","v":0.28549999999999998},57.099999999999994,null,34.26,null,null,"Urea, 46-0-0",null,"lbs/acre",null,null,null,null,null,120,{"$f":"AB14","v":0.28549999999999998},34.26]
[null,null,"Custom Air Insecticide",null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J33","v":0},{"$f":"Inputs!P31","v":7},0,null,0,null,null,"Custom Air Insecticide",null,"lbs/acre",null,null,null,null,null,0,{"$f":"Inputs!N31","v":7},0]
[null,null,{"$f":"'Energy Sorghum'!C34","v":"Baythroid XL 1 EC"},null,"lbs/acre",null,null,null,null,null,null,{"$f":"'Energy Sorghum'!J34","v":0},{"$f":"VLOOKUP(C31,Inputs!B43:G61,6,FALSE)","v":1.53},0,null,0,null,null,"Baythroid XL 1 EC",null,"lbs/acre",null,null,null,null,null,0,{"$f":"Inputs!E57","v":1.53},0]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N26:N31)","v":72.717880467620731},null,49.877880602663311,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC26:AC31)","v":49.877880602663311}]
[null,null,"Harvest",null,null,null,"Aug",null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,"Aug"]
[null,null,{"$f":"'Energy Sorghum'!C39","v":"Mower"},null,{"$f":"IF(L34=0,0,IF(C34=\"Mower\",\"\",\"$/acre\"))","v":""},null,null,{"$f":"IF(L34=0,0,IF($C$34=\"Mower\",Implements!BI179+Implements!BI181,0))","v":0.20411605937921729},{"$f":"IF(L34=0,0,IF($C$34=\"Mower\",(Implements!BJ179+Implements!BJ181)*I47,0))","v":16.913599999999999},{"$f":"IF(L34=0,0,IF($C$34=\"Mower\",Implements!BK179+Implements!BK181,0))","v":9.4612639999999999},{"$f":"IF(L34=0,0,IF($C$34=\"Mower\",Implements!BN179+Implements!BN181,0))","v":20.860281141281451},{"$f":"'Energy Sorghum'!J39","v":1},{"$f":"IF(C34=\"Custom Mowing\",Machinery!D97,H34*((1*$I$48+($D$57-1)*$I$49)+I34+J34*1+K34))","v":12.34598947721838},{"$f":"+L34*M34","v":12.34598947721838},null,{"$f":"AC34","v":12.345989395105077},null,null,"Mower",null,null,null,{"$f":"Implements!BQ179+Implements!BQ181","v":0.20411605937921729},{"$f":"(Implements!BR179+Implements!BR181)*X47","v":16.913599999999999},{"$f":"Implements!BS179+Implements!BS181","v":9.4612639999999999},{"$f":"Implements!BV179+Implements!BV181","v":20.860280738994124},1,{"$f":"W34*((1*X48+(E57-1)*X49)+X34+Y34*1+Z34)","v":12.345989395105077},{"$f":"AB34*AA34","v":12.345989395105077}]
[null,null,{"$f":"'Energy Sorghum'!C40","v":"Baler"},null,{"$f":"IF(L35=0,\" \",IF(C35=\"Baler\",\"\",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L35=0,0,IF($C$35=\"Baler\",(Implements!BI187+Implements!BI189),0))","v":0},{"$f":"IF(L35=0,0,IF($C$35=\"Baler\",(Implements!BJ187+Implements!BJ189)*I47,0))","v":0},{"$f":"IF(L35=0,0,IF($C$35=\"Baler\",(Implements!BK187+Implements!BK189),0))","v":0},{"$f":"IF(L35=0,0,IF($C$35=\"Baler\",Implements!BN187+Implements!BN189,0))","v":0},{"$f":"'Energy Sorghum'!J40","v":0},{"$f":"IF(C35=\"Custom Baling\",Machinery!D101*(N48*2000/N45),H35*((1*$I$48+($D$57-1)*$I$49)+I35+J35*1+K35))","v":0},{"$f":"+L35*M35","v":0},null,0,null,null,"Baler",null,null,null,{"$f":"(Implements!BQ187+Implements!BQ189)","v":0.42160278745644603},{"$f":"(Implements!BR187+Implements!BR189)*X47","v":14.458399999999999},{"$f":"(Implements!BS187+Implements!BS189)","v":31.847987500000002},{"$f":"(Implements!BV187+Implements!BV189)","v":55.796181601826873},0,{"$f":"W35*((1*X48+(E57-1)*X49)+X35+Y35*1+Z35)","v":48.632964673592518},{"$f":"AB35*AA35","v":0}]
[null,null,"Twine",null,{"$f":"IF(L36=0,\" \",\"$/bale\")","v":" "},null,null,null,null,null,null,{"$f":"IF(L35=0,0,(N48*2000/N45))","v":0},{"$f":"'Energy Sorghum'!K41","v":0.8600000000000001},{"$f":"M36*L36","v":0},null,0,null,null,"Twine",null,null,null,null,null,null,null,{"$f":"IF(AA35=0,0,(AC45*2000/AC47))","v":0},{"$f":"SUM((Implements!AC128*(IF(Implements!F128=Implements!C14,1.06,IF(Implements!F128=Implements!C15,0.59,IF(Implements!F128=Implements!C16,0.66,0)))))+(Implements!AC129*(IF(Implements!F129=Implements!C14,1.06,IF(Implements!F129=Implements!C15,0.59,IF(Implements!F129=Implements!C16,0.66,0))))))","v":0.8600000000000001},{"$f":"AB36*AA36","v":0}]
[null,null,{"$f":"'Energy Sorghum'!C42","v":"Bale Hauler"},null,{"$f":"IF(L37=0,\" \",IF(C37=\"Baler\",\"\",\"$/bale\"))","v":" "},null,null,{"$f":"IF(L37=0,0,IF($C$37=\"Bale Hauler\",(Implements!BI191+Implements!BI193),0))","v":0},{"$f":"IF(L37=0,0,IF($C$37=\"Bale Hauler\",(Implements!BJ191+Implements!BJ193)*I47,0))","v":0},{"$f":"IF(L37=0,0,IF($C$37=\"Bale Hauler\",(Implements!BK191+Implements!BK193),0))","v":0},{"$f":"IF(L37=0,0,IF($C$37=\"Bale Hauler\",Implements!BN191+Implements!BN193,0))","v":0},{"$f":"L35","v":0},{"$f":"IF(C37=\"Custom Bale Hauling\",Machinery!D103*(N48*2000/N45),H37*((1*$I$48+($D$57-1)*$I$49)+I37+J37*1+K37))","v":0},{"$f":"+L37*M37","v":0},null,0,null,null,"Bale Hauler",null,null,null,{"$f":"(Implements!BQ191+Implements!BQ193)","v":0.42392566782810692},{"$f":"(Implements!BR191+Implements!BR193)*X47","v":8.1839999999999993},{"$f":"(Implements!BS191+Implements!BS193)","v":7.9022499999999996},{"$f":"(Implements!BV191+Implements!BV193)","v":22.054582057536177},{"$f":"AA35","v":0},{"$f":"W37*((1*X48+(E57-1)*X49)+X37+Y37*1+Z37)","v":21.785892800233107},{"$f":"AB37*AA37","v":0}]
[null,null,{"$f":"'Energy Sorghum'!C43","v":"Forage Harvester"},null,{"$f":"IF(L38=0,\" \",IF(C38=\"Forage Harvester\",\"\",\"$/acre\"))","v":""},null,null,{"$f":"IF(L38=0,0,IF($C$38=\"Forage Harvester\",(Implements!BI195+Implements!BI197),0))","v":0.3154285714285715},{"$f":"IF(L38=0,0,IF($C$38=\"Forage Harvester\",(Implements!BJ195+Implements!BJ197)*I47,0))","v":40.92},{"$f":"IF(L38=0,0,IF($C$38=\"Forage Harvester\",(Implements!BK195+Implements!BK197),0))","v":30.547799999999999},{"$f":"IF(L38=0,0,IF($C$38=\"Forage Harvester\",(Implements!BN195+Implements!BN197),0))","v":82.404293646894942},{"$f":"'Energy Sorghum'!J43","v":1},{"$f":"IF(C38=\"Custom Forage Harvesting\",Machinery!D105,H38*((1*$I$48+($D$57-1)*$I$49)+I38+J38*1+K38))","v":52.715083253192013},{"$f":"+L38*M38","v":52.715083253192013},null,52.71508325645393,null,null,"Forage Harvester",null,null,null,{"$f":"(Implements!BQ195+Implements!BQ197)","v":0.3154285714285715},{"$f":"(Implements!BR195+Implements!BR197)*X47","v":40.92},{"$f":"(Implements!BS195+Implements!BS197)","v":30.547799999999999},{"$f":"(Implements!BV195+Implements!BV197)","v":82.404293657236153},1,{"$f":"W38*((1*$X$48+($E$57-1)*$X$49)+X38+Y38*1+Z38)","v":52.71508325645393},{"$f":"AB38*AA38","v":52.71508325645393}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(N34:N38)","v":65.061072730410388},null,65.061072651559002,null,null,null,null,null,null,null,null,null,null,null,"Subtotal",{"$f":"SUM(AC34:AC38)","v":65.061072651559002}]
[]
[null,null,"Operating Interest",null,null,null,null,null,null,null,null,1,{"$f":"Inputs!P21","v":7.7499999999999999E-2},{"$f":"((N10+N24+N32+N39)-SUM(K8:K34)-K38)/2*M41","v":6.5936640530839483},null,{"$f":"AC41","v":5.4596862365249272},null,null,"Operating Interest",null,null,null,null,null,null,null,1,{"$f":"Inputs!N21","v":7.7499999999999999E-2},{"$f":"((AC10+AC24+AC32+AC39)-SUM(Z8:Z34)-Z38)/2*AB41","v":5.4596862365249272}]
[]
[null,null,"Total Specified Expenses",null,null,null,null,null,null,null,null,null,null,{"$f":"(N41+N39+N32+N24+N10)","v":474.63338015209922},null,{"$f":"AC43","v":445.06824403461036},null,null,"Total Specified Expenses",null,null,null,null,null,null,null,null,null,{"$f":"(AC41+AC39+AC32+AC24+AC10)","v":445.06824403461036}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dry Weight of Bale",{"$f":"IF(Implements!F128=Implements!C14,800*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C15,1250*Implements!M167*Implements!AC128,IF(Implements!F128=Implements!C16,2100*Implements!M167*Implements!AC128,0)))+(IF(Implements!F129=Implements!C14,800*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C15,1250*Implements!M167*Implements!AC129,IF(Implements!F129=Implements!C16,2100*Implements!M167*Implements!AC129,0))))","v":1189},null,null,null,null,null,null,null,null,null,null,null,null,null,"Field Yield in dry ton per acre",8]
[null,null,null,null,null,null,null,"Capital Recovery Rate:",{"$f":"Inputs!N19","v":0.06},null,null,null,null,null,null,null,null,null,null,null,null,null,"Capital Recovery rate:",{"$f":"Inputs!N19","v":0.06}]
[null,null,null,null,null,null,null,"Fuel ($/gal)",{"$f":"Inputs!G11","v":2.48},null,null,null,null,null,null,null,null,null,null,null,null,null,"Fuel ($/gal)",{"$f":"Inputs!E11","v":2.48},null,null,null,"Dry Weight of Bale",{"$f":"N45","v":1189}]
[null,null,null,null,null,null,null,"Operator Labor ($/hr)",{"$f":"Inputs!G15","v":9.25},null,null,null,"Field yield in dry ton -- Y:",{"$f":"'Energy Sorghum'!L51","v":12},null,null,null,null,null,null,null,null,"Operator Labor ($/hr)",{"$f":"Inputs!E15","v":9.25}]
[null,null,null,null,null,null,null,"Hired Labor ($/hr)",{"$f":"Inputs!G17","v":8},null,null,null,null,null,null,null,null,null,null,null,null,null,"Hired Labor ($/hr)",{"$f":"Inputs!E17","v":8}]
[]
[]
[null,null,"Labor Factors","Producer","Benchmark"]
[null,null,{"$f":"Inputs!B21","v":"Field Preparation"},{"$f":"Inputs!G21","v":1.5},{"$f":"Inputs!E21","v":1.5}]
[null,null,{"$f":"Inputs!B23","v":"Planting"},{"$f":"Inputs!G23","v":1.5},{"$f":"Inputs!E23","v":1.5}]
[null,null,{"$f":"Inputs!B27","v":"Fertlizer"},{"$f":"Inputs!G27","v":1.5},{"$f":"Inputs!E27","v":1.5}]
[null,null,{"$f":"Inputs!B29","v":"Post-Plant Field Work"},{"$f":"Inputs!G29","v":1.5},{"$f":"Inputs!E29","v":1.5}]
[null,null,{"$f":"Inputs!B31","v":"Harvest"},{"$f":"Inputs!G31","v":1.5},{"$f":"Inputs!E31","v":1.5}]

{"sheet":"Results","index":17,"n_rows":1238,"n_cols":20,"rows_kept":1238,"cut":false,"hidden":false,"merged":[[99,4,99,5],[99,7,99,8],[116,2,119,14],[104,4,104,5],[52,4,53,5],[52,10,53,11],[52,1,52,2],[55,4,55,5],[52,7,53,8],[78,1,78,2],[78,13,78,14],[84,2,87,14],[52,13,52,15],[99,10,99,11],[104,7,104,8],[104,10,104,11],[32,1,32,2],[95,4,95,5],[93,4,93,11],[39,2,42,14],[32,13,32,14],[96,1,96,2],[51,10,51,11],[49,4,49,11],[51,7,51,8],[55,10,55,11],[65,10,65,11],[51,4,51,5],[55,7,55,8],[65,4,65,5],[65,7,65,8],[19,10,19,11],[7,1,7,2],[10,4,10,5],[19,7,19,8],[19,4,19,5],[7,13,7,15],[96,13,96,15],[4,4,4,11],[96,4,97,5],[96,7,97,8],[96,10,97,11],[6,10,6,11],[95,10,95,11],[6,4,6,5],[6,7,6,8],[7,10,8,11],[10,10,10,11],[95,7,95,8],[10,7,10,8],[7,7,8,8],[7,4,8,5]]}
[]
[]
[]
[]
[null,null,null,null,"Switchgrass"]
[]
[null,null,null,null,"Saved Scenario 1",null,null,"Saved Scenario 2",null,null,"Saved Scenario 3"]
[null,"Producer Description",null,null,{"$f":"CONCATENATE(\"Production comparison of Switchgrass on \",E35,\".\")","v":"Production comparison of Switchgrass on ."},null,null,{"$f":"CONCATENATE(\"Production comparison of Switchgrass on \",H35,\".\")","v":"Production comparison of Switchgrass on ."},null,null,{"$f":"CONCATENATE(\"Production comparison of Switchgrass on \",K35,\".\")","v":"Production comparison of Switchgrass on ."},null,null,"Benchmark Description"]
[]
[null,"Establishment Year",null,null,"Producer","Benchmark",null,"Producer","Benchmark",null,"Producer","Benchmark",null,"Establishment Year"]
[null,"  Fall Field Preparation",null,null,"Amount",null,null,"Amount",null,null,"Amount",null,null,"   Fall Field Preparation  ",null,"  ",null,null,"Crop Land","Pasture"]
[null,null,"Lime",null,null,null,null,null,null,null,null,null,null,null,"Lime"]
[null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,null,null,null,null,null,null,null,"Triple Super Phosphate, 0-45-0",null,null,null,55,167]
[null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,83,83]
[null,"  Establishment Costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null," Establishment Costs ($/acre)   "]
[null,"Year 2 - 10 Fertilizer",null,null,null,null,null,null,null,null,null,null,null,"Year 2 - 10 Fertilizer"]
[null,null,"Urea, 46-0-0",null,null,null,null,null,null,null,null,null,null,null,"Urea, 46-0-0",null,null,null,55,220]
[null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,null,null,null,null,null,null,null,"Triple Super Phosphate, 0-45-0",null,null,null,133,133]
[null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,80,89]
[null,null,null,null,"Machinery Option",null,null,"Machinery Option",null,null,"Machinery Option",null,null,null,null,null,null,null,"Forage Harvester","Baler"]
[null,"Harvest Year 2",null,null,null,null,null,null,null,null,null,null,null,"Harvest Year 2",null,null,null,null,"Disk Mower Conditioner","Disk Mower Conditioner"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay Rake"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bale Wrap"]
[null,"   Harvests Costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"    Harvests Costs ($/acre)"]
[]
[null,"Harvest Year 3",null,null,null,null,null,null,null,null,null,null,null,"Harvest Year 3",null,null,null,null,"Disk Mower Conditioner","Disk Mower Conditioner"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay Rake"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bale Wrap"]
[null,"Harvest Costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"Harvests Costs ($/acre)"]
[]
[]
[null,null,"Breakeven Price Required",null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price Required"]
[null,null,"Stand Life",null,null,null,null,null,null,null,null,null,null,null,"Stand Life"]
[null,null,"Average Yield net of losses",null,null,null,null,null,null,null,null,null,null,null,"Average Yield net of losses"]
[]
[null,null,"Disclaimer:  The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual.  Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results.  As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software.  Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results.  This program is provided without any expressed or implied warranties whatsoever.  Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered.  The user is advised to test the program thoroughly before relying on it.  The user assumes the entire risk of using the program.  The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Miscanthus"]
[]
[null,null,null,null,"Saved Scenario 1",null,null,"Saved Scenario 2",null,null,"Saved Scenario 3"]
[null,"Producer Description",null,null,{"$f":"CONCATENATE(\"Production comparison of Miscanthus.\")","v":"Production comparison of Miscanthus."},null,null,{"$f":"CONCATENATE(\"Production comparison of Miscanthus.\")","v":"Production comparison of Miscanthus."},null,null,{"$f":"CONCATENATE(\"Production comparison of Miscanthus.\")","v":"Production comparison of Miscanthus."},null,null,"Benchmark Description"]
[]
[null,"Establishment Year",null,null,"Producer","Benchmark",null,"Producer","Benchmark",null,"Producer","Benchmark",null,"Establishment Year"]
[null,"   Fall Field Preparation",null,null,"Amount",null,null,"Amount",null,null,"Amount",null,null,"  Fall Field Preparation"]
[null,null,"Lime",null,null,null,null,null,null,null,null,null,null,null,"Lime"]
[null,null,"Urea, 46-0-0",null,null,null,null,null,null,null,null,null,null,null,"Urea, 46-0-0"]
[null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,null,null,null,null,null,null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,40]
[null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,83]
[null,"   Establishment Costs  ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"  Establishment Costs ($/acre)"]
[null,"Year 2 - 10 Fertilizer",null,null,null,null,null,null,null,null,null,null,null,"Year 2 - 10 Fertilizer"]
[null,null,"Urea, 46-0-0",null,null,null,null,null,null,null,null,null,null,null,"Urea, 46-0-0",null,null,null,null,180]
[null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,null,null,null,null,null,null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,35]
[null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,200]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Forage Harvester","Baler"]
[null,"Harvest Year 2",null,null,null,null,null,null,null,null,null,null,null,"Harvest Year 2",null,null,null,null,"Disk Mower Conditioner","Disk Mower Conditioner"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay Rake"]
[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,null,null,null,null,null,null,null,"Bale Wrap"]
[null,"   Harvests Costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"   Harvests Costs ($/acre)"]
[]
[null,"Harvest Year 3",null,null,null,null,null,null,null,null,null,null,null,"Harvest Year 3",null,null,null,null,"Disk Mower Conditioner","Disk Mower Conditioner"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay Rake"]
[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,null,null,null,null,null,null,null,"Bale Wrap"]
[null,"Harvest Costs ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"Harvest Costs ($/acre)"]
[]
[null,null,"Breakeven Price Required",null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price Required"]
[null,null,"Stand Life",null,null,null,null,null,null,null,null,null,null,null,"Stand Life"]
[null,null,"Average Yield net of losses",null,null,null,null,null,null,null,null,null,null,null,"Average Yield net of losses"]
[]
[null,null,"Disclaimer:  The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual.  Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results.  As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software.  Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results.  This program is provided without any expressed or implied warranties whatsoever.  Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered.  The user is advised to test the program thoroughly before relying on it.  The user assumes the entire risk of using the program.  The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Energy Sorghum"]
[]
[null,null,null,null,"Saved Scenario 1",null,null,"Saved Scenario 2",null,null,"Saved Scenario 3"]
[null,"Producer Description",null,null,{"$f":"CONCATENATE(\"Production comparison of \",$E$113,\" Energy Sorghum.\")","v":"Production comparison of  Energy Sorghum."},null,null,{"$f":"CONCATENATE(\"Production comparison of \",$H$113,\" Energy Sorghum.\")","v":"Production comparison of  Energy Sorghum."},null,null,{"$f":"CONCATENATE(\"Production comparison of \",$K$113,\" Energy Sorghum.\")","v":"Production comparison of  Energy Sorghum."},null,null,"Benchmark Description"]
[]
[null,null,null,null,"Producer","Benchmark",null,"Producer","Benchmark",null,"Producer","Benchmark"]
[null,"Seedbed Preparation, Fertilizer & Planting",null,null,"Amount",null,null,"Amount",null,null,"Amount",null,null,"Seedbed Preparation, Fertilizer & Planting",null,null,null,null,"Irrigated","Non-irrigated"]
[null,null,"Lime",null,null,null,null,null,null,null,null,null,null,null,"Lime"]
[null,null,"Urea, 46-0-0",null,null,null,null,null,null,null,null,null,null,null,"Urea, 46-0-0",null,null,null,100,100]
[null,null,"Triple Super Phosphate, 0-45-0",null,null,null,null,null,null,null,null,null,null,null,"Triple Super Phosphate, 0-45-0",null,null,null,110,110]
[null,null,"Potash Fertilizer, 0-0-60",null,null,null,null,null,null,null,null,null,null,null,"Potash Fertilizer, 0-0-60",null,null,null,230,230]
[null,null,null,null,"Machinery Option",null,null,"Machinery Option",null,null,"Machinery Option"]
[null,"Harvest",null,null,null,null,null,null,null,null,null,null,null,"Harvest",null,null,null,null,"Disk Mower Conditioner","Disk Mower Conditioner"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hay Rake"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Baler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bale Wrap"]
[]
[null,"Total Specified Expenses ($/acre)",null,null,null,null,null,null,null,null,null,null,null,"Total Specified Expenses ($/acre)"]
[]
[]
[null,null,"Breakeven Price Required",null,null,null,null,null,null,null,null,null,null,null,"Breakeven Price Required"]
[null,null,"Yield",null,null,null,null,null,null,null,null,null,null,null,"Yield"]
[]
[null,null,"Disclaimer:  The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual.  Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results.  As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software.  Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results.  This program is provided without any expressed or implied warranties whatsoever.  Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered.  The user is advised to test the program thoroughly before relying on it.  The user assumes the entire risk of using the program.  The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Disk Mower Conditioner"]
[]
[null,null,null,null,null,null,null,"Hay Rake"]
[null,null,null,null,null,null,null,"Baler"]
[null,null,null,null,null,null,null,"Bale Wrap"]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]
[null,null,null,null,null,null,null," "]

{"sheet":"Weather","index":18,"n_rows":130,"n_cols":79,"rows_kept":130,"cut":false,"hidden":false,"merged":[[111,28,111,35],[96,19,96,26],[111,19,111,26],[36,19,36,26],[36,28,36,35],[81,19,81,26],[81,28,81,35],[66,19,66,26],[66,28,66,35],[96,28,96,35],[5,66,5,78],[4,1,4,17],[6,28,6,35],[6,19,6,26],[51,19,51,26],[51,28,51,35],[5,19,5,26],[5,28,5,35],[34,1,39,17],[24,16,25,16],[29,16,30,16],[5,52,5,63],[21,19,21,26],[21,28,21,35]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Inputs!N63,\" (\",Inputs!N65,\")\",\" Precipitation\")","v":"Fayetteville (2012) Precipitation"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(Inputs!N63,\" (\",Inputs!N65,\")\",\" Temperatures\")","v":"Fayetteville (2012) Temperatures"}]
[]
[null,"Temperature & Precipitation Comparison "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature in degree Fahrenheit",null,null,null,null,null,null,null,null,"Precipitation in inches",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Temperature in degree Fahrenheit",null,null,null,null,null,null,null,null,null,null,null,null,null,"Precipitation in inches"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$2","v":"Fayetteville"},null,null,null,null,null,null,null,null,{"$f":"T7","v":"Fayetteville"},null,null,null,null,null,null,null,null,{"$f":"T7","v":"Fayetteville"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AL$7","v":"Fayetteville"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$7","v":"Fayetteville"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$8","v":35.5},{"$f":"$BM$9","v":38.160000000000004},{"$f":"$BM$10","v":48.38},{"$f":"$BM$11","v":59.14},{"$f":"$BM$12","v":66.459999999999994},{"$f":"$BM$13","v":76.960000000000008},{"$f":"$BM$14","v":80.039999999999992},{"$f":"$BM$15","v":79.760000000000019},{"$f":"$BM$16","v":71.12},{"$f":"$BM$17","v":60.14},{"$f":"$BM$18","v":47.459999999999994},{"$f":"$BM$19","v":37.700000000000003},null,{"$f":"$AN$7","v":"JAN"},46.6,44.8,34.5,38.5,32.4,38.700000000000003,29.1,38.799999999999997,36.700000000000003,34.200000000000003,{"$f":"AVERAGE(BB8:BK8)","v":37.43},{"$f":"AVERAGE(BG8:BK8)","v":35.5},null,{"$f":"$AN$7","v":"JAN"},3.53,0.65,0.05,1.19,0.01,0,0.3,2.23,2.58,0.28000000000000003,{"$f":"AVERAGE(BP8:BY8)","v":1.0819999999999999},{"$f":"AVERAGE(BU8:BY8)","v":1.0779999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January",{"$f":"$AN$10","v":32.4},{"$f":"$AN$11","v":38.700000000000003},{"$f":"$AN$12","v":29.1},{"$f":"$AN$13","v":38.799999999999997},"–","–",{"$f":"AVERAGE(U9:W9)","v":33.4},null,"January",{"$f":"$AN$17","v":0.01},{"$f":"$AN$18","v":0},{"$f":"$AN$19","v":0.3},{"$f":"$AN$20","v":2.23},"–","–",{"$f":"AVERAGE(AD9:AF9)","v":0.10333333333333333},null,null,"10 Yr. Avg",{"$f":"BL8","v":37.43},{"$f":"BL9","v":39.03},{"$f":"BL10","v":50.100000000000009},{"$f":"BL11","v":58.69},{"$f":"BL12","v":65.73},{"$f":"BL13","v":75.650000000000006},{"$f":"BL14","v":79.099999999999994},{"$f":"BL15","v":79.47},{"$f":"BL16","v":70.099999999999994},{"$f":"BL17","v":59.46},{"$f":"BL18","v":50.709999999999994},{"$f":"BL19","v":37.820000000000007},null,{"$f":"$AO$7","v":"FEB"},41.5,37,38.299999999999997,39.700000000000003,43,29.7,44.6,43,41,32.5,{"$f":"AVERAGE(BB9:BK9)","v":39.03},{"$f":"AVERAGE(BG9:BK9)","v":38.160000000000004},null,{"$f":"$AO$7","v":"FEB"},0.24,0.36,0.02,4.8600000000000003,1.5,0.24,2.4900000000000002,1.92,2.17,0.1,{"$f":"AVERAGE(BP9:BY9)","v":1.3900000000000001},{"$f":"AVERAGE(BU9:BY9)","v":1.3839999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February",{"$f":"$AO$10","v":43},{"$f":"$AO$11","v":29.7},{"$f":"$AO$12","v":44.6},{"$f":"$AO$13","v":43},"–","–",39.1,null,"February",{"$f":"$AO$17","v":1.5},{"$f":"$AO$18","v":0.24},{"$f":"$AO$19","v":2.4900000000000002},{"$f":"$AO$20","v":1.92},"–","–",{"$f":"AVERAGE(AD10:AF10)","v":1.4100000000000001},null,null,2009,{"$f":"$BF$8","v":32.4},{"$f":"$BF$9","v":43},{"$f":"$BF$10","v":53.1},{"$f":"$BF$11","v":56.1},{"$f":"$BF$12","v":63.5},{"$f":"$BF$13","v":76.5},{"$f":"$BF$14","v":77.400000000000006},{"$f":"$BF$15","v":76.599999999999994},{"$f":"$BF$16","v":66.599999999999994},{"$f":"$BF$17","v":54.5},{"$f":"$BF$18","v":51.4},{"$f":"$BF$19","v":38.5},null,{"$f":"$AP$7","v":"MAR"},45,52.3,58.3,50.4,53.1,47.1,50,58.5,44.2,42.1,{"$f":"AVERAGE(BB10:BK10)","v":50.100000000000009},{"$f":"AVERAGE(BG10:BK10)","v":48.38},null,{"$f":"$AP$7","v":"MAR"},0.83,4.71,0.2,4.28,0.62,1.17,1.29,4.6900000000000004,4.2699999999999996,3.81,{"$f":"AVERAGE(BP10:BY10)","v":2.5869999999999997},{"$f":"AVERAGE(BU10:BY10)","v":3.0460000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March",{"$f":"$AP$10","v":53.1},{"$f":"$AP$11","v":47.1},{"$f":"$AP$12","v":50},{"$f":"$AP$13","v":58.5},"–","–",50.066666666666663,null,"March",{"$f":"$AP$17","v":0.62},{"$f":"$AP$18","v":1.17},{"$f":"$AP$19","v":1.29},{"$f":"$AP$20","v":4.6900000000000004},"–","–",{"$f":"AVERAGE(AD11:AF11)","v":1.0266666666666666},null,null,2010,{"$f":"$BG$8","v":38.700000000000003},{"$f":"$BG$9","v":29.7},{"$f":"$BG$10","v":47.1},{"$f":"$BG$11","v":62.2},{"$f":"$BG$12","v":67.599999999999994},{"$f":"$BG$13","v":77.900000000000006},{"$f":"$BG$14","v":79.5},{"$f":"$BG$15","v":82.9},{"$f":"$BG$16","v":74.3},{"$f":"$BG$17","v":58.6},{"$f":"$BG$18","v":54.3},{"$f":"$BG$19","v":32.700000000000003},null,{"$f":"$AQ$7","v":"APR"},60.3,63.5,55.9,55.4,56.1,62.2,58.3,63.1,55.8,56.3,58.69,59.14,null,{"$f":"$AQ$7","v":"APR"},3.72,2.83,1.99,6.03,1.0900000000000001,0.88,10.53,2.09,5.69,3.41,3.8260000000000005,4.5200000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April",{"$f":"$AQ$10","v":56.1},{"$f":"$AQ$11","v":62.2},{"$f":"$AQ$12","v":58.3},{"$f":"$AQ$13","v":63.1},"–","–",58.866666666666674,null,"April",{"$f":"$AQ$17","v":1.0900000000000001},{"$f":"$AQ$18","v":0.88},{"$f":"$AQ$19","v":10.53},{"$f":"$AQ$20","v":2.09},"–","–",4.166666666666667,null,null,2011,{"$f":"$BH$8","v":29.1},{"$f":"$BH$9","v":44.6},{"$f":"$BH$10","v":50},{"$f":"$BH$11","v":58.3},{"$f":"$BH$12","v":62.4},{"$f":"$BH$13","v":79.7},{"$f":"$BH$14","v":85.8},{"$f":"$BH$15","v":84},{"$f":"$BH$16","v":66.2},{"$f":"$BH$17","v":60.8},{"$f":"$BH$18","v":50.4},{"$f":"$BH$19","v":33.799999999999997},null,{"$f":"$AR$7","v":"MAY"},62.2,66.7,66.599999999999994,66,63.5,67.599999999999994,62.4,71.099999999999994,64.599999999999994,66.599999999999994,65.73,66.459999999999994,null,{"$f":"$AR$7","v":"MAY"},2.2999999999999998,3.94,1.85,5.08,1.5,2.58,5.46,1.8,10.5,5.41,4.0419999999999998,5.15]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May",{"$f":"$AR$10","v":63.5},{"$f":"$AR$11","v":67.599999999999994},{"$f":"$AR$12","v":62.4},{"$f":"$AR$13","v":71.099999999999994},"–","–",64.5,null,"May",{"$f":"$AR$17","v":1.5},{"$f":"$AR$18","v":2.58},{"$f":"$AR$19","v":5.46},{"$f":"$AR$20","v":1.8},"–","–",3.1799999999999997,null,null,2012,{"$f":"$BI$8","v":38.799999999999997},{"$f":"$BI$9","v":43},{"$f":"$BI$10","v":58.5},{"$f":"$BI$11","v":63.1},{"$f":"$BI$12","v":71.099999999999994},{"$f":"$BI$13","v":77.7},{"$f":"$BI$14","v":83.1},{"$f":"$BI$15","v":77.900000000000006},{"$f":"$BI$16","v":72.099999999999994},{"$f":"$BI$17","v":59.7},{"$f":"$BI$18","v":49.5},{"$f":"$BI$19","v":46.8},null,{"$f":"$AS$7","v":"JUN"},75,73.2,74.099999999999994,72.900000000000006,76.5,77.900000000000006,79.7,77.7,75.400000000000006,74.099999999999994,75.650000000000006,76.960000000000008,null,{"$f":"$AS$7","v":"JUN"},2.41,1.21,1.89,2.42,2.39,0.12,0.65,2.54,0.98,4.43,1.9039999999999999,1.7439999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June",{"$f":"$AS$10","v":76.5},{"$f":"$AS$11","v":77.900000000000006},{"$f":"$AS$12","v":79.7},{"$f":"$AS$13","v":77.7},"–","–",78.033333333333346,null,"June",{"$f":"$AS$17","v":2.39},{"$f":"$AS$18","v":0.12},{"$f":"$AS$19","v":0.65},{"$f":"$AS$20","v":2.54},"–","–",1.0533333333333335,null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AT$7","v":"JUL"},76.8,81.7,76.8,78.099999999999994,77.400000000000006,79.5,85.8,83.1,77.5,74.3,79.099999999999994,80.039999999999992,null,{"$f":"$AT$7","v":"JUL"},1.31,2.14,0.59,4.5,1.25,9.4600000000000009,0.36,1.42,2.5099999999999998,1.39,2.4929999999999999,3.028]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July",{"$f":"$AT$10","v":77.400000000000006},{"$f":"$AT$11","v":79.5},{"$f":"$AT$12","v":85.8},{"$f":"$AT$13","v":83.1},"–","–",80.899999999999991,null,"July",{"$f":"$AT$17","v":1.25},{"$f":"$AT$18","v":9.4600000000000009},{"$f":"$AT$19","v":0.36},{"$f":"$AT$20","v":1.42},"–","–",3.69,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$8","v":1.0779999999999998},{"$f":"$CA$9","v":1.3839999999999999},{"$f":"$CA$10","v":3.0460000000000003},{"$f":"$CA$11","v":4.5200000000000005},{"$f":"$CA$12","v":5.15},{"$f":"$CA$13","v":1.7439999999999998},{"$f":"$CA$14","v":3.028},{"$f":"$CA$15","v":2.8419999999999996},{"$f":"$CA$16","v":4.7240000000000011},{"$f":"$CA$17","v":2.1179999999999999},{"$f":"$CA$18","v":2.0179999999999998},{"$f":"$CA$19","v":1.6420000000000001},null,{"$f":"$AU$7","v":"AUG"},79.7,80.599999999999994,82,77,76.599999999999994,82.9,84,77.900000000000006,75.900000000000006,78.099999999999994,79.47,79.760000000000019,null,{"$f":"$AU$7","v":"AUG"},1,7.52,0,0,2.2000000000000002,0,2.0499999999999998,3.48,6.09,2.59,2.4929999999999999,2.8419999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August",{"$f":"$AU$10","v":76.599999999999994},{"$f":"$AU$11","v":82.9},{"$f":"$AU$12","v":84},{"$f":"$AU$13","v":77.900000000000006},"–","–",81.166666666666671,null,"August",{"$f":"$AU$17","v":2.2000000000000002},{"$f":"$AU$18","v":0},{"$f":"$AU$19","v":2.0499999999999998},{"$f":"$AU$20","v":3.48},"–","–",1.4166666666666667,null,null,"10 Yr. Avg",{"$f":"BZ8","v":1.0819999999999999},{"$f":"BZ9","v":1.3900000000000001},{"$f":"BZ10","v":2.5869999999999997},{"$f":"BZ11","v":3.8260000000000005},{"$f":"BZ12","v":4.0419999999999998},{"$f":"BZ13","v":1.9039999999999999},{"$f":"BZ14","v":2.4929999999999999},{"$f":"BZ15","v":2.4929999999999999},{"$f":"BZ16","v":3.85},{"$f":"BZ17","v":2.427},{"$f":"BZ18","v":1.655},{"$f":"BZ19","v":1.0310000000000001},null,{"$f":"$AV$7","v":"SEP"},75.2,64.599999999999994,71.400000000000006,67.599999999999994,66.599999999999994,74.3,66.2,72.099999999999994,72.7,70.3,70.099999999999994,71.12,null,{"$f":"$AV$7","v":"SEP"},3.3,1.4,0.87,6.22,3.09,8.49,3.73,2.9,4.01,4.49,3.85,4.7240000000000011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September",{"$f":"$AV$10","v":66.599999999999994},{"$f":"$AV$11","v":74.3},{"$f":"$AV$12","v":66.2},{"$f":"$AV$13","v":72.099999999999994},"–","–",69.033333333333317,null,"September",{"$f":"$AV$17","v":3.09},{"$f":"$AV$18","v":8.49},{"$f":"$AV$19","v":3.73},{"$f":"$AV$20","v":2.9},"–","–",5.1033333333333335,null,null,2009,{"$f":"$BT$8","v":0.01},{"$f":"$BT$9","v":1.5},{"$f":"$BT$10","v":0.62},{"$f":"$BT$11","v":1.0900000000000001},{"$f":"$BT$12","v":1.5},{"$f":"$BT$13","v":2.39},{"$f":"$BT$14","v":1.25},{"$f":"$BT$15","v":2.2000000000000002},{"$f":"$BT$16","v":3.09},{"$f":"$BT$17","v":8.44},{"$f":"$BT$18","v":0.44},{"$f":"$BT$19","v":0},null,{"$f":"$AW$7","v":"OCT"},58.8,59.4,61.7,59.5,54.5,58.6,60.8,59.7,59.7,61.9,59.46,60.14,null,{"$f":"$AW$7","v":"OCT"},0.28000000000000003,0.98,0.79,3.19,8.44,0.67,1.97,0.18,1.24,6.53,2.427,2.1179999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October",{"$f":"$AW$10","v":54.5},{"$f":"$AW$11","v":58.6},{"$f":"$AW$12","v":60.8},{"$f":"$AW$13","v":59.7},"–","–",57.966666666666661,null,"October",{"$f":"$AW$17","v":8.44},{"$f":"$AW$18","v":0.67},{"$f":"$AW$19","v":1.97},{"$f":"$AW$20","v":0.18},"–","–",3.6933333333333334,null,null,2010,{"$f":"$BU$8","v":0},{"$f":"$BU$9","v":0.24},{"$f":"$BU$10","v":1.17},{"$f":"$BU$11","v":0.88},{"$f":"$BU$12","v":2.58},{"$f":"$BU$13","v":0.12},{"$f":"$BU$14","v":9.4600000000000009},{"$f":"$BU$15","v":0},{"$f":"$BU$16","v":8.49},{"$f":"$BU$17","v":0.67},{"$f":"$BU$18","v":0.31},{"$f":"$BU$19","v":0},null,{"$f":"$AX$7","v":"NOV"},63.1,50.5,54.1,50.7,51.4,54.3,50.4,49.5,45.5,37.6,50.709999999999994,47.459999999999994,null,{"$f":"$AX$7","v":"NOV"},1.03,4.07,0.17,0.75,0.44,0.31,5.96,0.89,2.5299999999999998,0.4,1.655,2.0179999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November",{"$f":"$AX$10","v":51.4},{"$f":"$AX$11","v":54.3},{"$f":"$AX$12","v":50.4},{"$f":"$AX$13","v":49.5},"–","–",52.033333333333331,null,"November",{"$f":"$AX$17","v":0.44},{"$f":"$AX$18","v":0.31},{"$f":"$AX$19","v":5.96},{"$f":"$AX$20","v":0.89},"–","–",2.2366666666666668,null,null,2011,{"$f":"$BV$8","v":0.3},{"$f":"$BV$9","v":2.4900000000000002},{"$f":"$BV$10","v":1.29},{"$f":"$BV$11","v":10.53},{"$f":"$BV$12","v":5.46},{"$f":"$BV$13","v":0.65},{"$f":"$BV$14","v":0.36},{"$f":"$BV$15","v":2.0499999999999998},{"$f":"$BV$16","v":3.73},{"$f":"$BV$17","v":1.97},{"$f":"$BV$18","v":5.96},{"$f":"$BV$19","v":0.04},null,{"$f":"$AY$7","v":"DEC"},32.700000000000003,43.9,39.9,34.700000000000003,38.5,32.700000000000003,33.799999999999997,46.8,35.1,40.1,{"$f":"AVERAGE(BB19:BK19)","v":37.820000000000007},37.700000000000003,null,{"$f":"$AY$7","v":"DEC"},0.1,0.62,1.31,7.0000000000000007E-2,0,0,0.04,1.7,3.49,2.98,1.0310000000000001,1.6420000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December",{"$f":"$AY$10","v":38.5},{"$f":"$AY$11","v":32.700000000000003},{"$f":"$AY$12","v":33.799999999999997},{"$f":"$AY$13","v":46.8},"–","–",35,null,"December",{"$f":"$AY$17","v":0},{"$f":"$AY$18","v":0},{"$f":"$AY$19","v":0.04},{"$f":"$AY$20","v":1.7},"–","–",1.3333333333333334E-2,null,null,2012,{"$f":"$BW$8","v":2.23},{"$f":"$BW$9","v":1.92},{"$f":"$BW$10","v":4.6900000000000004},{"$f":"$BW$11","v":2.09},{"$f":"$BW$12","v":1.8},{"$f":"$BW$13","v":2.54},{"$f":"$BW$14","v":1.42},{"$f":"$BW$15","v":3.48},{"$f":"$BW$16","v":2.9},{"$f":"$BW$17","v":0.18},{"$f":"$BW$18","v":0.89},{"$f":"$BW$19","v":1.7},null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AL$22","v":"Jonesboro"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$22","v":"Jonesboro"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$3","v":"Jonesboro"},null,null,null,null,null,null,null,null,{"$f":"T22","v":"Jonesboro"},null,null,null,null,null,null,null,null,{"$f":"T22","v":"Jonesboro"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AN$56","v":"JAN"},42.3,44.6,37.799999999999997,35.200000000000003,33.799999999999997,33.799999999999997,34.200000000000003,41.5,39,31.5,{"$f":"AVERAGE(BB22:BK22)","v":37.369999999999997},{"$f":"AVERAGE(BG22:BK22)","v":36},null,{"$f":"$AN$56","v":"JAN"},4.4800000000000004,3.19,6.96,2.2000000000000002,3.66,4.1900000000000004,0.78,3.12,6.53,2.54,{"$f":"AVERAGE(BP22:BY22)","v":3.7649999999999997},{"$f":"AVERAGE(BU22:BY22)","v":3.4319999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$22","v":36},{"$f":"$BM$23","v":38.260000000000005},{"$f":"$BM$24","v":48.980000000000004},{"$f":"$BM$25","v":60.180000000000007},{"$f":"$BM$26","v":68.679999999999993},{"$f":"$BM$27","v":79.16},{"$f":"$BM$28","v":80.739999999999981},{"$f":"$BM$29","v":80.419999999999987},{"$f":"$BM$30","v":72.5},{"$f":"$BM$31","v":60.58},{"$f":"$BM$32","v":47.42},{"$f":"$BM$33","v":39.56},null,{"$f":"$AO$56","v":"FEB"},44.6,37.200000000000003,34.299999999999997,40.299999999999997,43.2,32.5,40.6,44.1,39.9,34.200000000000003,{"$f":"AVERAGE(BB23:BK23)","v":39.090000000000003},{"$f":"AVERAGE(BG23:BK23)","v":38.260000000000005},null,{"$f":"$AO$56","v":"FEB"},3.04,1.84,2.71,4.05,5.25,2.0499999999999998,5.44,2.54,5.25,3.16,{"$f":"AVERAGE(BP23:BY23)","v":3.5329999999999999},{"$f":"AVERAGE(BU23:BY23)","v":3.6880000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–",{"$f":"$AN$26","v":33.799999999999997},{"$f":"$AN$27","v":34.200000000000003},{"$f":"$AN$28","v":41.5},"–","–",{"$f":"AVERAGE(U24:Z24)","v":36.5},null,"January","–",{"$f":"$AN$34","v":4.1900000000000004},{"$f":"$AN$35","v":0.78},{"$f":"$AN$36","v":3.12},"–","–",{"$f":"AVERAGE(AD24:AI24)","v":2.6966666666666668},null,null,"10 Yr. Avg",{"$f":"$BL$22","v":37.369999999999997},{"$f":"$BL$23","v":39.090000000000003},{"$f":"$BL$24","v":49.879999999999995},{"$f":"$BL$25","v":59.589999999999996},{"$f":"$BL$26","v":68.31},{"$f":"$BL$27","v":78.33},{"$f":"$BL$28","v":79.840000000000018},{"$f":"$BL$29","v":79.97999999999999},{"$f":"$BL$30","v":72.399999999999991},{"$f":"$BL$31","v":59.9},{"$f":"$BL$32","v":48.58},{"$f":"$BL$33","v":39.08},null,{"$f":"$AP$56","v":"MAR"},47.7,51.3,57.4,47.3,50.2,48.9,50,60.6,42.4,43,{"$f":"AVERAGE(BB24:BK24)","v":49.879999999999995},{"$f":"AVERAGE(BG24:BK24)","v":48.980000000000004},null,{"$f":"$AP$56","v":"MAR"},6.41,4.4800000000000004,1.65,10.36,4.96,3.95,5.3,5.54,2.17,5.73,{"$f":"AVERAGE(BP24:BY24)","v":5.0549999999999997},{"$f":"AVERAGE(BU24:BY24)","v":4.5380000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year\n(average)",null,null,"February","–",{"$f":"$AO$26","v":32.5},{"$f":"$AO$27","v":40.6},{"$f":"$AO$28","v":44.1},"–","–",{"$f":"AVERAGE(U25:Z25)","v":39.066666666666663},null,"February","–",{"$f":"$AO$34","v":2.0499999999999998},{"$f":"$AO$35","v":5.44},{"$f":"$AO$36","v":2.54},"–","–",{"$f":"AVERAGE(AD25:AI25)","v":3.3433333333333337},null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AQ$56","v":"APR"},60.6,65.3,55.6,55.8,57.7,62.2,61.7,62.2,56.3,58.5,59.589999999999996,60.180000000000007,null,{"$f":"$AQ$56","v":"APR"},6.39,4.99,4.54,8.7100000000000009,7.44,2.6,7.41,1.51,5.1100000000000003,7.7,5.64,4.8659999999999997]
[null,null,"Temperatures (oF)",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,"March","–",{"$f":"$AP$26","v":48.9},{"$f":"$AP$27","v":50},{"$f":"$AP$28","v":60.6},"–","–",{"$f":"AVERAGE(U26:Z26)","v":53.166666666666664},null,"March","–",{"$f":"$AP$34","v":3.95},{"$f":"$AP$35","v":5.3},{"$f":"$AP$36","v":5.54},"–","–",{"$f":"AVERAGE(AD26:AI26)","v":4.93},null,null,2010,{"$f":"$BG$22","v":33.799999999999997},{"$f":"$BG$23","v":32.5},{"$f":"$BG$24","v":48.9},{"$f":"$BG$25","v":62.2},{"$f":"$BG$26","v":70.3},{"$f":"$BG$27","v":81.7},{"$f":"$BG$28","v":81.5},{"$f":"$BG$29","v":83.3},{"$f":"$BG$30","v":73},{"$f":"$BG$31","v":61.5},{"$f":"$BG$32","v":50.4},{"$f":"$BG$33","v":34.299999999999997},null,{"$f":"$AR$56","v":"MAY"},64.900000000000006,69.400000000000006,71.8,66.7,66.900000000000006,70.3,64,72.5,67.5,69.099999999999994,68.31,68.679999999999993,null,{"$f":"$AR$56","v":"MAY"},0.28000000000000003,3.09,2.81,3.81,8.8699999999999992,6.48,10.09,1.17,9.4,5.98,5.1980000000000004,6.6240000000000006]
[null,null,"10 Yr. Avg.",null,{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AN9,IF(Inputs!$N$63=\"Jonesboro\",AN24,IF(Inputs!N$63=\"Pine_Tree\",AN41,IF(Inputs!$N$63=\"Winnsboro\",AN58,IF(Inputs!N63=\"New_Franklin\",AN73,IF(Inputs!$N$63=\"Haskell\",AN88,IF(Inputs!N63=\"Stillwater\",AN103,IF(Inputs!$N$63=\"Woodward\",AN118,FALSE))))))))","v":37.43},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AO9,IF(Inputs!$N$63=\"Jonesboro\",AO24,IF(Inputs!N$63=\"Pine_Tree\",AO41,IF(Inputs!$N$63=\"Winnsboro\",AO58,IF(Inputs!N63=\"New_Franklin\",AO73,IF(Inputs!$N$63=\"Haskell\",AO88,IF(Inputs!N63=\"Stillwater\",AO103,IF(Inputs!$N$63=\"Woodward\",AO118,FALSE))))))))","v":39.03},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AP9,IF(Inputs!$N$63=\"Jonesboro\",AP24,IF(Inputs!N$63=\"Pine_Tree\",AP41,IF(Inputs!$N$63=\"Winnsboro\",AP58,IF(Inputs!N63=\"New_Franklin\",AP73,IF(Inputs!$N$63=\"Haskell\",AP88,IF(Inputs!N63=\"Stillwater\",AP103,IF(Inputs!$N$63=\"Woodward\",AP118,FALSE))))))))","v":50.100000000000009},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AQ9,IF(Inputs!$N$63=\"Jonesboro\",AQ24,IF(Inputs!N$63=\"Pine_Tree\",AQ41,IF(Inputs!$N$63=\"Winnsboro\",AQ58,IF(Inputs!N63=\"New_Franklin\",AQ73,IF(Inputs!$N$63=\"Haskell\",AQ88,IF(Inputs!N63=\"Stillwater\",AQ103,IF(Inputs!$N$63=\"Woodward\",AQ118,FALSE))))))))","v":58.69},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AR9,IF(Inputs!$N$63=\"Jonesboro\",AR24,IF(Inputs!N$63=\"Pine_Tree\",AR41,IF(Inputs!$N$63=\"Winnsboro\",AR58,IF(Inputs!N63=\"New_Franklin\",AR73,IF(Inputs!$N$63=\"Haskell\",AR88,IF(Inputs!N63=\"Stillwater\",AR103,IF(Inputs!$N$63=\"Woodward\",AR118,FALSE))))))))","v":65.73},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AS9,IF(Inputs!$N$63=\"Jonesboro\",AS24,IF(Inputs!N$63=\"Pine_Tree\",AS41,IF(Inputs!$N$63=\"Winnsboro\",AS58,IF(Inputs!N63=\"New_Franklin\",AS73,IF(Inputs!$N$63=\"Haskell\",AS88,IF(Inputs!N63=\"Stillwater\",AS103,IF(Inputs!$N$63=\"Woodward\",AS118,FALSE))))))))","v":75.650000000000006},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AT9,IF(Inputs!$N$63=\"Jonesboro\",AT24,IF(Inputs!N$63=\"Pine_Tree\",AT41,IF(Inputs!$N$63=\"Winnsboro\",AT58,IF(Inputs!N63=\"New_Franklin\",AT73,IF(Inputs!$N$63=\"Haskell\",AT88,IF(Inputs!N63=\"Stillwater\",AT103,IF(Inputs!$N$63=\"Woodward\",AT118,FALSE))))))))","v":79.099999999999994},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AU9,IF(Inputs!$N$63=\"Jonesboro\",AU24,IF(Inputs!N$63=\"Pine_Tree\",AU41,IF(Inputs!$N$63=\"Winnsboro\",AU58,IF(Inputs!N63=\"New_Franklin\",AU73,IF(Inputs!$N$63=\"Haskell\",AU88,IF(Inputs!N63=\"Stillwater\",AU103,IF(Inputs!$N$63=\"Woodward\",AU118,FALSE))))))))","v":79.47},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AV9,IF(Inputs!$N$63=\"Jonesboro\",AV24,IF(Inputs!N$63=\"Pine_Tree\",AV41,IF(Inputs!$N$63=\"Winnsboro\",AV58,IF(Inputs!N63=\"New_Franklin\",AV73,IF(Inputs!$N$63=\"Haskell\",AV88,IF(Inputs!N63=\"Stillwater\",AV103,IF(Inputs!$N$63=\"Woodward\",AV118,FALSE))))))))","v":70.099999999999994},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AW9,IF(Inputs!$N$63=\"Jonesboro\",AW24,IF(Inputs!N$63=\"Pine_Tree\",AW41,IF(Inputs!$N$63=\"Winnsboro\",AW58,IF(Inputs!N63=\"New_Franklin\",AW73,IF(Inputs!$N$63=\"Haskell\",AW88,IF(Inputs!N63=\"Stillwater\",AW103,IF(Inputs!$N$63=\"Woodward\",AW118,FALSE))))))))","v":59.46},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AX9,IF(Inputs!$N$63=\"Jonesboro\",AX24,IF(Inputs!N$63=\"Pine_Tree\",AX41,IF(Inputs!$N$63=\"Winnsboro\",AX58,IF(Inputs!N63=\"New_Franklin\",AX73,IF(Inputs!$N$63=\"Haskell\",AX88,IF(Inputs!N63=\"Stillwater\",AX103,IF(Inputs!$N$63=\"Woodward\",AX118,FALSE))))))))","v":50.709999999999994},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AY9,IF(Inputs!$N$63=\"Jonesboro\",AY24,IF(Inputs!N$63=\"Pine_Tree\",AY41,IF(Inputs!$N$63=\"Winnsboro\",AY58,IF(Inputs!N63=\"New_Franklin\",AY73,IF(Inputs!$N$63=\"Haskell\",AY88,IF(Inputs!N63=\"Stillwater\",AY103,IF(Inputs!$N$63=\"Woodward\",AY118,FALSE))))))))","v":37.820000000000007},{"$f":"AVERAGE(E27:P27)","v":58.607500000000016},null,null,"April","–",{"$f":"$AQ$26","v":62.2},{"$f":"$AQ$27","v":61.7},{"$f":"$AQ$28","v":62.2},"–","–",62.033333333333339,null,"April","–",{"$f":"$AQ$34","v":2.6},{"$f":"$AQ$35","v":7.41},{"$f":"$AQ$36","v":1.51},"–","–",3.84,null,null,2011,{"$f":"$BH$22","v":34.200000000000003},{"$f":"$BH$23","v":40.6},{"$f":"$BH$24","v":50},{"$f":"$BH$25","v":61.7},{"$f":"$BH$26","v":64},{"$f":"$BH$27","v":81.5},{"$f":"$BH$28","v":83.7},{"$f":"$BH$29","v":80.8},{"$f":"$BH$30","v":69.400000000000006},{"$f":"$BH$31","v":59.2},{"$f":"$BH$32","v":51.6},{"$f":"$BH$33","v":40.799999999999997},null,{"$f":"$AS$56","v":"JUN"},77.5,76.3,77.400000000000006,77.900000000000006,78.400000000000006,81.7,81.5,76.3,78.400000000000006,77.900000000000006,78.33,79.16,null,{"$f":"$AS$56","v":"JUN"},0.02,1.38,3.35,1.1100000000000001,7.13,0.83,1.34,1.82,4.6100000000000003,10.210000000000001,3.18,3.7620000000000005]
[null,null,{"$f":"Inputs!N65","v":2012},null,{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,2,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,2,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,2,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,2,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,2,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,2,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,2,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,2,FALSE),FALSE)))))))),\"N/A\")","v":38.799999999999997},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,3,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,3,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,3,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,3,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,3,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,3,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,3,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,3,FALSE),FALSE)))))))),\"N/A\")","v":43},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,4,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,4,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,4,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,4,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,4,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,4,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,4,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,4,FALSE),FALSE)))))))),\"N/A\")","v":58.5},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,5,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,5,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,5,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,5,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,5,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,5,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,5,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,5,FALSE),FALSE)))))))),\"N/A\")","v":63.1},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,6,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,6,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,6,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,6,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,6,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,6,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,6,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,6,FALSE),FALSE)))))))),\"N/A\")","v":71.099999999999994},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,7,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,7,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,7,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,7,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,7,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,7,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,7,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,7,FALSE),FALSE)))))))),\"N/A\")","v":77.7},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,8,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,8,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,8,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,8,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,8,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,8,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,8,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,8,FALSE),FALSE)))))))),\"N/A\")","v":83.1},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,9,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,9,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,9,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,9,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,9,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,9,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,9,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,9,FALSE),FALSE)))))))),\"N/A\")","v":77.900000000000006},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,10,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,10,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,10,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,10,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,10,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,10,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,10,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,10,FALSE),FALSE)))))))),\"N/A\")","v":72.099999999999994},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,11,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,11,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,11,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,11,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,11,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,11,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,11,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,11,FALSE),FALSE)))))))),\"N/A\")","v":59.7},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,12,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,12,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,12,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,12,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,12,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,12,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,12,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,12,FALSE),FALSE)))))))),\"N/A\")","v":49.5},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C28,AM10:AY13,13,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C28,AM26:AY28,13,FALSE),IF(Inputs!$N$63=\"Pine_Tree\",VLOOKUP(C28,AM42:AY47,13,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C28,AM62:AY63,13,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C28,AM76:AY78,13,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C28,AM90:AY91,13,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C28,AM106:AY108,13,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C28,AM121:AY123,13,FALSE),FALSE)))))))),\"N/A\")","v":46.8},{"$f":"IFERROR(AVERAGE(E28:P28),\"N/A\")","v":61.774999999999999},null,null,"May","–",{"$f":"$AR$26","v":70.3},{"$f":"$AR$27","v":64},{"$f":"$AR$28","v":72.5},"–","–",68.933333333333337,null,"May","–",{"$f":"$AR$34","v":6.48},{"$f":"$AR$35","v":10.09},{"$f":"$AR$36","v":1.17},"–","–",5.913333333333334,null,null,2012,{"$f":"$BI$22","v":41.5},{"$f":"$BI$23","v":44.1},{"$f":"$BI$24","v":60.6},{"$f":"$BI$25","v":62.2},{"$f":"$BI$26","v":72.5},{"$f":"$BI$27","v":76.3},{"$f":"$BI$28","v":84.7},{"$f":"$BI$29","v":78.8},{"$f":"$BI$30","v":71.8},{"$f":"$BI$31","v":57.2},{"$f":"$BI$32","v":47.1},{"$f":"$BI$33","v":44.1},null,{"$f":"$AT$56","v":"JUL"},80.8,80.8,77.7,79.5,75.900000000000006,81.5,83.7,84.7,77.7,76.099999999999994,79.840000000000018,80.739999999999981,null,{"$f":"$AT$56","v":"JUL"},3.84,6.39,3.67,1.02,6.36,4.16,3.53,1.25,4.26,2.2599999999999998,3.6740000000000004,3.0919999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–",{"$f":"$AS$26","v":81.7},{"$f":"$AS$27","v":81.5},{"$f":"$AS$28","v":76.3},"–","–",79.833333333333329,null,"June","–",{"$f":"$AS$34","v":0.83},{"$f":"$AS$35","v":1.34},{"$f":"$AS$36","v":1.82},"–","–",1.33,null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AU$56","v":"AUG"},81.7,79.900000000000006,83.7,77.2,75.2,83.3,80.8,78.8,78.400000000000006,80.8,79.97999999999999,80.419999999999987,null,{"$f":"$AU$56","v":"AUG"},3.56,4.4400000000000004,0.81,4.5,4,0.44,2.9,3.5,3.85,0.85,2.8850000000000007,2.3079999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year\n(total)",null,null,"July","–",{"$f":"$AT$26","v":81.5},{"$f":"$AT$27","v":83.7},{"$f":"$AT$28","v":84.7},"–","–",83.3,null,"July","–",{"$f":"$AT$34","v":4.16},{"$f":"$AT$35","v":3.53},{"$f":"$AT$36","v":1.25},"–","–",2.98,null,null,2014,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AV$56","v":"SEP"},76.8,68.5,73.599999999999994,71.2,71.400000000000006,73,69.400000000000006,71.8,75.400000000000006,72.900000000000006,72.399999999999991,72.5,null,{"$f":"$AV$56","v":"SEP"},1.58,5.7,6.28,3.75,6.66,3.29,2.82,6.03,0.16,2.0099999999999998,3.8279999999999994,2.8620000000000001]
[null,null,"Precipitation (inches)",null,"Jan","Feb","Mar","Apr","May","Jun","Jul","Aug","Sep","Oct","Nov","Dec",null,null,null,"August","–",{"$f":"$AU$26","v":83.3},{"$f":"$AU$27","v":80.8},{"$f":"$AU$28","v":78.8},"–","–",80.966666666666654,null,"August","–",{"$f":"$AU$34","v":0.44},{"$f":"$AU$35","v":2.9},{"$f":"$AU$36","v":3.5},"–","–",2.2799999999999998,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$22","v":3.4319999999999999},{"$f":"$CA$23","v":3.6880000000000002},{"$f":"$CA$24","v":4.5380000000000003},{"$f":"$CA$25","v":4.8659999999999997},{"$f":"$CA$26","v":6.6240000000000006},{"$f":"$CA$27","v":3.7620000000000005},{"$f":"$CA$28","v":3.0919999999999996},{"$f":"$CA$29","v":2.3079999999999998},{"$f":"$CA$30","v":2.8620000000000001},{"$f":"$CA$31","v":3.1859999999999999},{"$f":"$CA$32","v":4.5140000000000002},{"$f":"$CA$33","v":5.1160000000000005},null,{"$f":"$AW$56","v":"OCT"},60.8,57,63,59.2,56.1,61.5,59.2,57.2,61.5,63.5,59.9,60.58,null,{"$f":"$AW$56","v":"OCT"},0.11,3.66,7.86,2.1800000000000002,12.41,0.83,2.79,3.3,4.76,4.25,4.214999999999999,3.1859999999999999]
[null,null,"10 Yr. Avg.",null,{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AN16,IF(Inputs!$N$63=\"Jonesboro\",AN32,IF(Inputs!$N$63=\"Pine_Tree\",AN49,IF(Inputs!$N$63=\"Winnsboro\",AN65,IF(Inputs!$N$63=\"New_Franklin\",AN80,IF(Inputs!$N$63=\"Haskell\",AN95,IF(Inputs!$N$63=\"Stillwater\",AN110,IF(Inputs!$N$63=\"Woodward\",AN125,FALSE))))))))","v":1.0819999999999999},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AO16,IF(Inputs!$N$63=\"Jonesboro\",AO32,IF(Inputs!$N$63=\"Pine_Tree\",AO49,IF(Inputs!$N$63=\"Winnsboro\",AO65,IF(Inputs!$N$63=\"New_Franklin\",AO80,IF(Inputs!$N$63=\"Haskell\",AO95,IF(Inputs!$N$63=\"Stillwater\",AO110,IF(Inputs!$N$63=\"Woodward\",AO125,FALSE))))))))","v":1.3900000000000001},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AP16,IF(Inputs!$N$63=\"Jonesboro\",AP32,IF(Inputs!$N$63=\"Pine_Tree\",AP49,IF(Inputs!$N$63=\"Winnsboro\",AP65,IF(Inputs!$N$63=\"New_Franklin\",AP80,IF(Inputs!$N$63=\"Haskell\",AP95,IF(Inputs!$N$63=\"Stillwater\",AP110,IF(Inputs!$N$63=\"Woodward\",AP125,FALSE))))))))","v":2.5869999999999997},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AQ16,IF(Inputs!$N$63=\"Jonesboro\",AQ32,IF(Inputs!$N$63=\"Pine_Tree\",AQ49,IF(Inputs!$N$63=\"Winnsboro\",AQ65,IF(Inputs!$N$63=\"New_Franklin\",AQ80,IF(Inputs!$N$63=\"Haskell\",AQ95,IF(Inputs!$N$63=\"Stillwater\",AQ110,IF(Inputs!$N$63=\"Woodward\",AQ125,FALSE))))))))","v":3.8260000000000005},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AR16,IF(Inputs!$N$63=\"Jonesboro\",AR32,IF(Inputs!$N$63=\"Pine_Tree\",AR49,IF(Inputs!$N$63=\"Winnsboro\",AR65,IF(Inputs!$N$63=\"New_Franklin\",AR80,IF(Inputs!$N$63=\"Haskell\",AR95,IF(Inputs!$N$63=\"Stillwater\",AR110,IF(Inputs!$N$63=\"Woodward\",AR125,FALSE))))))))","v":4.0419999999999998},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AS16,IF(Inputs!$N$63=\"Jonesboro\",AS32,IF(Inputs!$N$63=\"Pine_Tree\",AS49,IF(Inputs!$N$63=\"Winnsboro\",AS65,IF(Inputs!$N$63=\"New_Franklin\",AS80,IF(Inputs!$N$63=\"Haskell\",AS95,IF(Inputs!$N$63=\"Stillwater\",AS110,IF(Inputs!$N$63=\"Woodward\",AS125,FALSE))))))))","v":1.9039999999999999},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AT16,IF(Inputs!$N$63=\"Jonesboro\",AT32,IF(Inputs!$N$63=\"Pine_Tree\",AT49,IF(Inputs!$N$63=\"Winnsboro\",AT65,IF(Inputs!$N$63=\"New_Franklin\",AT80,IF(Inputs!$N$63=\"Haskell\",AT95,IF(Inputs!$N$63=\"Stillwater\",AT110,IF(Inputs!$N$63=\"Woodward\",AT125,FALSE))))))))","v":2.4929999999999999},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AU16,IF(Inputs!$N$63=\"Jonesboro\",AU32,IF(Inputs!$N$63=\"Pine_Tree\",AU49,IF(Inputs!$N$63=\"Winnsboro\",AU65,IF(Inputs!$N$63=\"New_Franklin\",AU80,IF(Inputs!$N$63=\"Haskell\",AU95,IF(Inputs!$N$63=\"Stillwater\",AU110,IF(Inputs!$N$63=\"Woodward\",AU125,FALSE))))))))","v":2.4929999999999999},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AV16,IF(Inputs!$N$63=\"Jonesboro\",AV32,IF(Inputs!$N$63=\"Pine_Tree\",AV49,IF(Inputs!$N$63=\"Winnsboro\",AV65,IF(Inputs!$N$63=\"New_Franklin\",AV80,IF(Inputs!$N$63=\"Haskell\",AV95,IF(Inputs!$N$63=\"Stillwater\",AV110,IF(Inputs!$N$63=\"Woodward\",AV125,FALSE))))))))","v":3.85},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AW16,IF(Inputs!$N$63=\"Jonesboro\",AW32,IF(Inputs!$N$63=\"Pine_Tree\",AW49,IF(Inputs!$N$63=\"Winnsboro\",AW65,IF(Inputs!$N$63=\"New_Franklin\",AW80,IF(Inputs!$N$63=\"Haskell\",AW95,IF(Inputs!$N$63=\"Stillwater\",AW110,IF(Inputs!$N$63=\"Woodward\",AW125,FALSE))))))))","v":2.427},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AX16,IF(Inputs!$N$63=\"Jonesboro\",AX32,IF(Inputs!$N$63=\"Pine_Tree\",AX49,IF(Inputs!$N$63=\"Winnsboro\",AX65,IF(Inputs!$N$63=\"New_Franklin\",AX80,IF(Inputs!$N$63=\"Haskell\",AX95,IF(Inputs!$N$63=\"Stillwater\",AX110,IF(Inputs!$N$63=\"Woodward\",AX125,FALSE))))))))","v":1.655},{"$f":"IF(Inputs!$N$63=\"Fayetteville\",AY16,IF(Inputs!$N$63=\"Jonesboro\",AY32,IF(Inputs!$N$63=\"Pine_Tree\",AY49,IF(Inputs!$N$63=\"Winnsboro\",AY65,IF(Inputs!$N$63=\"New_Franklin\",AY80,IF(Inputs!$N$63=\"Haskell\",AY95,IF(Inputs!$N$63=\"Stillwater\",AY110,IF(Inputs!$N$63=\"Woodward\",AY125,FALSE))))))))","v":1.0310000000000001},{"$f":"SUM(E32:P32)","v":28.779999999999998},null,null,"September","–",{"$f":"$AV$26","v":73},{"$f":"$AV$27","v":69.400000000000006},{"$f":"$AV$28","v":71.8},"–","–",71.399999999999991,null,"September","–",{"$f":"$AV$34","v":3.29},{"$f":"$AV$35","v":2.82},{"$f":"$AV$36","v":6.03},"–","–",4.0466666666666669,null,null,"10 Yr. Avg",{"$f":"$BZ$22","v":3.7649999999999997},{"$f":"$BZ$23","v":3.5329999999999999},{"$f":"$BZ$24","v":5.0549999999999997},{"$f":"$BZ$25","v":5.64},{"$f":"$BZ$26","v":5.1980000000000004},{"$f":"$BZ$27","v":3.18},{"$f":"$BZ$28","v":3.6740000000000004},{"$f":"$BZ$29","v":2.8850000000000007},{"$f":"$BZ$30","v":3.8279999999999994},{"$f":"$BZ$31","v":4.214999999999999},{"$f":"$BZ$32","v":3.4299999999999997},{"$f":"$BZ$33","v":5.3729999999999993},null,{"$f":"$AX$56","v":"NOV"},51.1,48.6,50.4,46.4,52.2,50.4,51.6,47.1,45.7,42.3,48.58,47.42,null,{"$f":"$AX$56","v":"NOV"},1.37,3.33,4.43,1.56,1.04,4.34,10.8,2.27,3.12,2.04,3.4299999999999997,4.5140000000000002]
[null,null,{"$f":"C28","v":2012},null,{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,2,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,2,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,2,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,2,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,2,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,2,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,2,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,2,FALSE),FALSE)))))))),\"N/A\")","v":2.23},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,3,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,3,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,3,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,3,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,3,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,3,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,3,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,3,FALSE),FALSE)))))))),\"N/A\")","v":1.92},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,4,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,4,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,4,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,4,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,4,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,4,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,4,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,4,FALSE),FALSE)))))))),\"N/A\")","v":4.6900000000000004},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,5,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,5,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,5,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,5,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,5,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,5,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,5,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,5,FALSE),FALSE)))))))),\"N/A\")","v":2.09},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,6,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,6,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,6,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,6,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,6,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,6,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,6,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,6,FALSE),FALSE)))))))),\"N/A\")","v":1.8},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,7,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,7,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,7,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,7,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,7,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,7,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,7,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,7,FALSE),FALSE)))))))),\"N/A\")","v":2.54},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,8,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,8,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,8,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,8,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,8,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,8,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,8,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,8,FALSE),FALSE)))))))),\"N/A\")","v":1.42},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,9,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,9,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,9,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,9,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,9,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,9,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,9,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,9,FALSE),FALSE)))))))),\"N/A\")","v":3.48},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,10,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,10,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,10,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,10,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,10,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,10,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,10,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,10,FALSE),FALSE)))))))),\"N/A\")","v":2.9},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,11,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,11,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,11,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,11,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,11,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,11,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,11,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,11,FALSE),FALSE)))))))),\"N/A\")","v":0.18},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,12,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,12,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,12,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,12,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,12,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,12,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,12,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,12,FALSE),FALSE)))))))),\"N/A\")","v":0.89},{"$f":"IFERROR(IF(Inputs!N63=\"Fayetteville\",VLOOKUP(C33,AM17:AY20,13,FALSE),IF(Inputs!N63=\"Jonesboro\",VLOOKUP(C33,AM34:AY36,13,FALSE),IF(Inputs!N63=\"Pine_Tree\",VLOOKUP(C33,AM50:AY55,13,FALSE),IF(Inputs!N63=\"Winnsboro\",VLOOKUP(C33,AM69:AY70,13,FALSE),IF(Inputs!N63=\"New_Franklin\",VLOOKUP(C33,AM83:AY85,13,FALSE),IF(Inputs!N63=\"Haskell\",VLOOKUP(C33,AM97:AY98,13,FALSE),IF(Inputs!N63=\"Stillwater\",VLOOKUP(C33,AM113:AY115,13,FALSE),IF(Inputs!N63=\"Woodward\",VLOOKUP(C33,AM128:AY130,13,FALSE),FALSE)))))))),\"N/A\")","v":1.7},{"$f":"SUM(E33:P33)","v":25.839999999999996},null,null,"October","–",{"$f":"$AW$26","v":61.5},{"$f":"$AW$27","v":59.2},{"$f":"$AW$28","v":57.2},"–","–",59.300000000000004,null,"October","–",{"$f":"$AW$34","v":0.83},{"$f":"$AW$35","v":2.79},{"$f":"$AW$36","v":3.3},"–","–",2.3066666666666666,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AY$56","v":"DEC"},36.700000000000003,42.6,40.799999999999997,37.799999999999997,35.1,34.299999999999997,40.799999999999997,44.1,36.9,41.7,{"$f":"AVERAGE(BB33:BK33)","v":39.08},39.56,null,{"$f":"$AY$56","v":"DEC"},0.35,5.12,7.01,5.73,9.94,2.2400000000000002,8.16,4.3099999999999996,7.89,2.98,5.3729999999999993,5.1160000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–",{"$f":"$AX$26","v":50.4},{"$f":"$AX$27","v":51.6},{"$f":"$AX$28","v":47.1},"–","–",49.699999999999996,null,"November","–",{"$f":"$AX$34","v":4.34},{"$f":"$AX$35","v":10.8},{"$f":"$AX$36","v":2.27},"–","–",5.8033333333333337,null,null,2010,{"$f":"$BU$22","v":4.1900000000000004},{"$f":"$BU$23","v":2.0499999999999998},{"$f":"$BU$24","v":3.95},{"$f":"$BU$25","v":2.6},{"$f":"$BU$26","v":6.48},{"$f":"$BU$27","v":0.83},{"$f":"$BU$28","v":4.16},{"$f":"$BU$29","v":0.44},{"$f":"$BU$30","v":3.29},{"$f":"$BU$31","v":0.83},{"$f":"$BU$32","v":4.34},{"$f":"$BU$33","v":2.2400000000000002},null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration"]
[null,"Disclaimer: The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual. Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results. As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software. Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results. This program is provided without any expressed or implied warranties whatsoever. Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered. The user is advised to test the program thoroughly before relying on it. The user assumes the entire risk of using the program. The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–",{"$f":"$AU$26","v":83.3},{"$f":"$AY$27","v":40.799999999999997},{"$f":"$AY$28","v":44.1},"–","–",56.066666666666663,null,"December","–",{"$f":"$AY$34","v":2.2400000000000002},{"$f":"$AY$35","v":8.16},{"$f":"$AY$36","v":4.3099999999999996},"–","–",{"$f":"AVERAGE(AD35:AI35)","v":4.9033333333333333},null,null,2011,{"$f":"$BV$22","v":0.78},{"$f":"$BV$23","v":5.44},{"$f":"$BV$24","v":5.3},{"$f":"$BV$25","v":7.41},{"$f":"$BV$26","v":10.09},{"$f":"$BV$27","v":1.34},{"$f":"$BV$28","v":3.53},{"$f":"$BV$29","v":2.9},{"$f":"$BV$30","v":2.82},{"$f":"$BV$31","v":2.79},{"$f":"$BV$32","v":10.8},{"$f":"$BV$33","v":8.16},null,{"$f":"$AL$39","v":"Pine_Tree"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$39","v":"Pine_Tree"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2012,{"$f":"$BW$22","v":3.12},{"$f":"$BW$23","v":2.54},{"$f":"$BW$24","v":5.54},{"$f":"$BW$25","v":1.51},{"$f":"$BW$26","v":1.17},{"$f":"$BW$27","v":1.82},{"$f":"$BW$28","v":1.25},{"$f":"$BW$29","v":3.5},{"$f":"$BW$30","v":6.03},{"$f":"$BW$31","v":3.3},{"$f":"$BW$32","v":2.27},{"$f":"$BW$33","v":4.3099999999999996},null,{"$f":"$AN$56","v":"JAN"},"–",48,39.9,38.5,36.700000000000003,34.700000000000003,36.299999999999997,43.9,41,32.9,{"$f":"AVERAGE(BB36:BK36)","v":39.099999999999994},{"$f":"AVERAGE(BG36:BK36)","v":37.760000000000005},null,{"$f":"$AN$56","v":"JAN"},5.31,5.14,6.69,1.71,3.16,2.79,2.79,1.8,9.1,2.13,{"$f":"AVERAGE(BP36:BY36)","v":4.0620000000000003},{"$f":"AVERAGE(BU36:BY36)","v":3.722}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$4","v":"Pine_Tree"},null,null,null,null,null,null,null,null,{"$f":"T37","v":"Pine_Tree"},null,null,null,null,null,null,null,null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AO$56","v":"FEB"},"–",37,39.200000000000003,41.5,45.3,33.799999999999997,44.4,46.6,42.4,36.299999999999997,{"$f":"AVERAGE(BB37:BK37)","v":40.722222222222221},{"$f":"AVERAGE(BG37:BK37)","v":40.700000000000003},null,{"$f":"$AO$56","v":"FEB"},3.01,4.0599999999999996,2.4,3.34,2.85,2.2799999999999998,4.32,3.74,4.5599999999999996,4.3499999999999996,{"$f":"AVERAGE(BP37:BY37)","v":3.4909999999999997},{"$f":"AVERAGE(BU37:BY37)","v":3.85}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2014,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AP$56","v":"MAR"},49.5,52.9,60.6,50.2,51.8,50,51.4,63,44.8,23.4,{"$f":"AVERAGE(BB38:BK38)","v":49.76},{"$f":"AVERAGE(BG38:BK38)","v":46.519999999999996},null,{"$f":"$AP$56","v":"MAR"},4.74,3.16,0.64,8.59,4.84,2.94,5.0599999999999996,6.58,3.31,0,{"$f":"AVERAGE(BP38:BY38)","v":3.9860000000000007},{"$f":"AVERAGE(BU38:BY38)","v":3.5780000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–",{"$f":"$AN$43","v":34.700000000000003},"–",{"$f":"$AN$45","v":43.9},{"$f":"$AN$46","v":41},{"$f":"$AN$47","v":32.9},{"$f":"AVERAGE(U39:Z39)","v":38.125},null,"January","–",{"$f":"$AN$51","v":2.79},"–",{"$f":"$AN$53","v":1.8},{"$f":"$AN$54","v":9.1},{"$f":"$AN$55","v":2.13},{"$f":"AVERAGE(AD39:AI39)","v":3.9550000000000001},null,{"$f":"T37","v":"Pine_Tree"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AQ$56","v":"APR"},61,66.900000000000006,56.8,57,59.9,64,64,64,57.9,64.400000000000006,61.589999999999996,62.86,null,{"$f":"$AQ$56","v":"APR"},4.58,3.15,4.29,9.58,4.74,1.93,11.4,1.01,7.17,1.4,4.9249999999999998,4.581999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–",{"$f":"$AO$43","v":33.799999999999997},"–",{"$f":"$AO$45","v":46.6},{"$f":"$AO$46","v":42.4},{"$f":"$AO$47","v":36.299999999999997},{"$f":"AVERAGE(U40:Z40)","v":39.775000000000006},null,"February","–",{"$f":"$AO$51","v":2.2799999999999998},"–",{"$f":"$AO$53","v":3.74},{"$f":"$AO$54","v":4.5599999999999996},{"$f":"$AO$55","v":4.3499999999999996},{"$f":"AVERAGE(AD40:AI40)","v":3.7324999999999995},null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$36","v":37.760000000000005},{"$f":"$BM$37","v":40.700000000000003},{"$f":"$BM$38","v":46.519999999999996},{"$f":"$BM$39","v":62.86},{"$f":"$BM$40","v":69.960000000000008},{"$f":"$BM$41","v":79.66},{"$f":"$BM$42","v":80.819999999999993},{"$f":"$BM$43","v":81.02000000000001},{"$f":"$BM$44","v":74.02000000000001},{"$f":"$BM$45","v":61.42},{"$f":"$BM$46","v":48.879999999999995},{"$f":"$BM$47","v":42.04},null,{"$f":"$AR$56","v":"MAY"},67.099999999999994,69.900000000000006,72.5,68.400000000000006,67.8,72,68.5,74.099999999999994,66.7,68.5,69.55,69.960000000000008,null,{"$f":"$AR$56","v":"MAY"},0.74,4.6500000000000004,2.76,3.47,10.28,8.61,12.09,2.02,8.23,7.4,6.0249999999999995,7.67]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–",{"$f":"$AP$43","v":50},"–",{"$f":"$AP$45","v":63},{"$f":"$AP$46","v":44.8},{"$f":"$AP$47","v":23.4},{"$f":"AVERAGE(U41:Z41)","v":45.300000000000004},null,"March","–",{"$f":"$AP$51","v":2.94},"–",{"$f":"$AP$53","v":6.58},{"$f":"$AP$54","v":3.31},{"$f":"$AP$55","v":0},{"$f":"AVERAGE(AD41:AI41)","v":3.2075},null,null,"10 Yr. Avg",{"$f":"BL36","v":39.099999999999994},{"$f":"BL37","v":40.722222222222221},{"$f":"BL38","v":49.76},{"$f":"BL39","v":61.589999999999996},{"$f":"BL40","v":69.55},{"$f":"BL41","v":78.739999999999995},{"$f":"BL42","v":80.080000000000013},{"$f":"BL43","v":80.760000000000005},{"$f":"BL44","v":73.52},{"$f":"BL45","v":60.989999999999995},{"$f":"BL46","v":50.12},{"$f":"BL47","v":41.540000000000006},null,{"$f":"$AS$56","v":"JUN"},78.400000000000006,76.599999999999994,78.599999999999994,77.2,78.3,83.3,82.2,77.400000000000006,77.900000000000006,77.5,78.739999999999995,79.66,null,{"$f":"$AS$56","v":"JUN"},2.0699999999999998,4.3,1.81,0.65,2.67,0.7,1.69,2.17,1.95,16.940000000000001,3.4950000000000001,4.6900000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–",{"$f":"$AQ$43","v":64},"–",{"$f":"$AQ$45","v":64},{"$f":"$AQ$46","v":57.9},{"$f":"$AQ$47","v":64.400000000000006},62.575000000000003,null,"April","–",{"$f":"$AQ$51","v":1.93},"–",{"$f":"$AQ$53","v":1.01},{"$f":"$AQ$54","v":7.17},{"$f":"$AQ$55","v":1.4},2.8774999999999999,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AT$56","v":"JUL"},79.900000000000006,81.099999999999994,78.400000000000006,81,76.3,82.9,84,84.6,77.400000000000006,75.2,80.080000000000013,80.819999999999993,null,{"$f":"$AT$56","v":"JUL"},6,4.0199999999999996,3.54,3.04,6.28,1.81,2.31,1.54,4.6500000000000004,2.11,3.53,2.484]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–",{"$f":"$AR$43","v":72},"–",{"$f":"$AR$45","v":74.099999999999994},{"$f":"$AR$46","v":66.7},{"$f":"$AR$47","v":68.5},70.325000000000003,null,"May","–",{"$f":"$AR$51","v":8.61},"–",{"$f":"$AR$53","v":2.02},{"$f":"$AR$54","v":8.23},{"$f":"$AR$55","v":7.4},6.5649999999999995,null,null,2010,{"$f":"$BG$36","v":34.700000000000003},{"$f":"$BG$37","v":33.799999999999997},{"$f":"$BG$38","v":50},{"$f":"$BG$39","v":64},{"$f":"$BG$40","v":72},{"$f":"$BG$41","v":83.3},{"$f":"$BG$42","v":82.9},{"$f":"$BG$43","v":85.6},{"$f":"$BG$44","v":75.900000000000006},{"$f":"$BG$45","v":62.8},{"$f":"$BG$46","v":52},{"$f":"$BG$47","v":37.200000000000003},null,{"$f":"$AU$56","v":"AUG"},82.4,81.3,84.6,77.2,77,85.6,81.7,80.2,78.3,79.3,80.760000000000005,81.02000000000001,null,{"$f":"$AU$56","v":"AUG"},4.03,2.72,0.87,5.0199999999999996,1.44,0.41,2.94,2.2000000000000002,2.91,1.17,2.371,1.9260000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–",{"$f":"$AS$43","v":83.3},"–",{"$f":"$AS$45","v":77.400000000000006},{"$f":"$AS$46","v":77.900000000000006},{"$f":"$AS$47","v":77.5},79.025000000000006,null,"June","–",{"$f":"$AS$51","v":0.7},"–",{"$f":"$AS$53","v":2.17},{"$f":"$AS$3","v":0},{"$f":"$AS$55","v":16.940000000000001},4.9525000000000006,null,null,2011,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AV$56","v":"SEP"},76.3,69.3,74.7,71.8,73,75.900000000000006,70.7,73.599999999999994,76.3,73.599999999999994,73.52,74.02000000000001,null,{"$f":"$AV$56","v":"SEP"},3.55,3.78,2.2599999999999998,2.84,7.3,0.79,1.3,5.05,2.93,0.78,3.0580000000000003,2.17]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–",{"$f":"$AT$43","v":82.9},"–",{"$f":"$AT$45","v":84.6},{"$f":"$AT$46","v":77.400000000000006},{"$f":"$AT$47","v":75.2},80.025000000000006,null,"July","–",{"$f":"$AT$51","v":1.81},"–",{"$f":"$AT$53","v":1.54},{"$f":"$AT$54","v":4.6500000000000004},{"$f":"$AT$55","v":2.11},2.5274999999999999,null,null,2012,{"$f":"$BI$36","v":43.9},{"$f":"$BI$37","v":46.6},{"$f":"$BI$38","v":63},{"$f":"$BI$39","v":64},{"$f":"$BI$40","v":74.099999999999994},{"$f":"$BI$41","v":77.400000000000006},{"$f":"$BI$42","v":84.6},{"$f":"$BI$43","v":80.2},{"$f":"$BI$44","v":73.599999999999994},{"$f":"$BI$45","v":59.2},{"$f":"$BI$46","v":48.4},{"$f":"$BI$47","v":46.6},null,{"$f":"$AW$56","v":"OCT"},60.8,60.1,64.599999999999994,59.7,57.6,62.8,59.2,59.2,61.9,64,60.989999999999995,61.42,null,{"$f":"$AW$56","v":"OCT"},0,2.34,5.92,2.97,14.02,0.91,2.0099999999999998,3.94,2.0699999999999998,4.96,3.9140000000000001,2.778]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–",{"$f":"$AU$43","v":85.6},"–",{"$f":"$AU$45","v":80.2},{"$f":"$AU$46","v":78.3},{"$f":"$AU$47","v":79.3},80.850000000000009,null,"August","–",{"$f":"$AU$51","v":0.41},"–",{"$f":"$AU$53","v":2.2000000000000002},{"$f":"$AU$54","v":2.91},{"$f":"$AU$55","v":1.17},1.6725000000000001,null,null,2013,{"$f":"$BJ$36","v":41},{"$f":"$BJ$37","v":42.4},{"$f":"$BJ$38","v":44.8},{"$f":"$BJ$39","v":57.9},{"$f":"$BJ$40","v":66.7},{"$f":"$BJ$41","v":77.900000000000006},{"$f":"$BJ$42","v":77.400000000000006},{"$f":"$BJ$43","v":78.3},{"$f":"$BJ$44","v":76.3},{"$f":"$BJ$45","v":61.9},{"$f":"$BJ$46","v":47.1},{"$f":"$BJ$47","v":40.299999999999997},null,{"$f":"$AX$56","v":"NOV"},53.2,50,52.2,47.8,53.6,52,53.2,48.4,47.1,43.7,50.12,48.879999999999995,null,{"$f":"$AX$56","v":"NOV"},3.19,4.51,2.52,1.73,1.49,7,7.66,2.08,3.28,3.07,3.653,4.6180000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–",{"$f":"$AV$43","v":75.900000000000006},"–",{"$f":"$AV$45","v":73.599999999999994},{"$f":"$AV$46","v":76.3},{"$f":"$AV$47","v":73.599999999999994},74.849999999999994,null,"September","–",{"$f":"$AV$51","v":0.79},"–",{"$f":"$AV$53","v":5.05},{"$f":"$AV$54","v":2.93},{"$f":"$AV$55","v":0.78},2.3874999999999997,null,null,2014,{"$f":"$BK$36","v":32.9},{"$f":"$BK$37","v":36.299999999999997},{"$f":"$BK$38","v":23.4},{"$f":"$BK$39","v":64.400000000000006},{"$f":"$BK$40","v":68.5},{"$f":"$BK$41","v":77.5},{"$f":"$BK$42","v":75.2},{"$f":"$BK$43","v":79.3},{"$f":"$BK$44","v":73.599999999999994},{"$f":"$BK$45","v":64},{"$f":"$BK$46","v":43.7},{"$f":"$BK$47","v":43.5},null,{"$f":"$AY$56","v":"DEC"},38.5,44.8,44.1,40.6,37.200000000000003,37.200000000000003,42.6,46.6,40.299999999999997,43.5,{"$f":"AVERAGE(BB47:BK47)","v":41.540000000000006},42.04,null,{"$f":"$AY$56","v":"DEC"},0.84,7.21,7,5.79,7.67,1.54,8.8699999999999992,3.83,5.47,1.85,5.0069999999999997,4.3120000000000003]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–",{"$f":"$AW$43","v":62.8},"–",{"$f":"$AW$45","v":59.2},{"$f":"$AW$46","v":61.9},{"$f":"$AW$47","v":64},61.975000000000001,null,"October","–",{"$f":"$AW$51","v":0.91},"–",{"$f":"$AW$53","v":3.94},{"$f":"$AW$54","v":2.0699999999999998},{"$f":"$AW$55","v":4.96},2.9699999999999998,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$36","v":3.722},{"$f":"$CA$37","v":3.85},{"$f":"$CA$38","v":3.5780000000000003},{"$f":"$CA$39","v":4.581999999999999},{"$f":"$CA$40","v":7.67},{"$f":"$CA$41","v":4.6900000000000004},{"$f":"$CA$42","v":2.484},{"$f":"$CA$43","v":1.9260000000000002},{"$f":"$CA$44","v":2.17},{"$f":"$CA$45","v":2.778},{"$f":"$CA$46","v":4.6180000000000003},{"$f":"$CA$47","v":4.3120000000000003},null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–",{"$f":"$AX$43","v":52},"–",{"$f":"$AX$45","v":48.4},{"$f":"$AX$46","v":47.1},{"$f":"$AX$47","v":43.7},47.8,null,"November","–",{"$f":"$AX$51","v":7},"–",{"$f":"$AX$53","v":2.08},{"$f":"$AX$54","v":3.28},{"$f":"$AX$55","v":3.07},3.8574999999999999,null,null,"10 Yr. Avg",{"$f":"BZ36","v":4.0620000000000003},{"$f":"BZ37","v":3.4909999999999997},{"$f":"BZ38","v":3.9860000000000007},{"$f":"BZ39","v":4.9249999999999998},{"$f":"BZ40","v":6.0249999999999995},{"$f":"BZ41","v":3.4950000000000001},{"$f":"BZ42","v":3.53},{"$f":"BZ43","v":2.371},{"$f":"BZ44","v":3.0580000000000003},{"$f":"BZ45","v":3.9140000000000001},{"$f":"BZ46","v":3.653},{"$f":"BZ47","v":5.0069999999999997},null,{"$f":"$AL$56","v":"Winnsboro"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$56","v":"Winnsboro"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–",{"$f":"$AY$43","v":37.200000000000003},"–",{"$f":"$AY$45","v":46.6},{"$f":"$AY$46","v":40.299999999999997},{"$f":"$AY$47","v":43.5},41.900000000000006,null,"December","–",{"$f":"$AY$51","v":1.54},"–",{"$f":"$AY$53","v":3.83},{"$f":"$AY$54","v":5.47},{"$f":"$AY$55","v":1.85},{"$f":"AVERAGE(AD50:AI50)","v":3.1724999999999999},null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AN$56","v":"JAN"},52,52.7,46.4,44.6,48.6,42.1,43.2,52.9,49.6,40.799999999999997,{"$f":"AVERAGE(BB50:BK50)","v":47.29},{"$f":"AVERAGE(BG50:BK50)","v":45.720000000000006},null,{"$f":"$AN$56","v":"JAN"},3.76,6.13,5.79,2.78,3.27,3.51,2.67,4.26,13.24,1.57,{"$f":"AVERAGE(BP50:BY50)","v":4.6980000000000004},{"$f":"AVERAGE(BU50:BY50)","v":5.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2010,{"$f":"$BU$36","v":2.79},{"$f":"$BU$37","v":2.2799999999999998},{"$f":"$BU$38","v":2.94},{"$f":"$BU$39","v":1.93},{"$f":"$BU$40","v":8.61},{"$f":"$BU$41","v":0.7},{"$f":"$BU$42","v":1.81},{"$f":"$BU$43","v":0.41},{"$f":"$BU$44","v":0.79},{"$f":"$BU$45","v":0.91},{"$f":"$BU$46","v":7},{"$f":"$BU$47","v":1.54},null,{"$f":"$AO$56","v":"FEB"},52.5,46.6,47.8,52.2,51.6,42.8,43.9,53.4,50.7,46.8,{"$f":"AVERAGE(BB51:BK51)","v":48.829999999999991},{"$f":"AVERAGE(BG51:BK51)","v":47.52},null,{"$f":"$AO$56","v":"FEB"},5.18,8.98,2.9,7.89,1.5,3.29,1.42,6.41,7.24,3.1,{"$f":"AVERAGE(BP51:BY51)","v":4.7909999999999995},{"$f":"AVERAGE(BU51:BY51)","v":4.2919999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$5","v":"Winnsboro"},null,null,null,null,null,null,null,null,{"$f":"T52","v":"Winnsboro"},null,null,null,null,null,null,null,null,null,2011,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AP$56","v":"MAR"},57.4,59.4,63.1,57.9,57.6,54.5,59.9,66.900000000000006,53.4,52.9,{"$f":"AVERAGE(BB52:BK52)","v":58.3},{"$f":"AVERAGE(BG52:BK52)","v":57.52},null,{"$f":"$AP$56","v":"MAR"},3.54,4.8,1.03,3.1,8.0299999999999994,2.15,6.7,3.22,1.58,5.54,{"$f":"AVERAGE(BP52:BY52)","v":3.9689999999999999},{"$f":"AVERAGE(BU52:BY52)","v":3.8380000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2012,{"$f":"$BW$36","v":1.8},{"$f":"$BW$37","v":3.74},{"$f":"$BW$38","v":6.58},{"$f":"$BW$39","v":1.01},{"$f":"$BW$40","v":2.02},{"$f":"$BW$41","v":2.17},{"$f":"$BW$42","v":1.54},{"$f":"$BW$43","v":2.2000000000000002},{"$f":"$BW$44","v":5.05},{"$f":"$BW$45","v":3.94},{"$f":"$BW$46","v":2.08},{"$f":"$BW$47","v":3.83},null,{"$f":"$AQ$56","v":"APR"},66.900000000000006,70,62.6,65.099999999999994,64.900000000000006,68.2,69.8,69.099999999999994,63.9,64.900000000000006,66.539999999999992,67.179999999999993,null,{"$f":"$AQ$56","v":"APR"},3.92,3.59,4.8499999999999996,4.43,4.3099999999999996,1.24,5.34,4.1900000000000004,2.73,7.11,4.1709999999999994,4.1219999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–","–","–",{"$f":"$AN$62","v":52.9},{"$f":"$AN$63","v":49.6},"–",{"$f":"AVERAGE(X54:Y54)","v":51.25},null,"January","–","–","–",{"$f":"$AN$69","v":4.26},{"$f":"$AN$70","v":13.24},"–",{"$f":"AVERAGE(AG54:AH54)","v":8.75},null,null,2013,{"$f":"$BX$36","v":9.1},{"$f":"$BX$37","v":4.5599999999999996},{"$f":"$BX$38","v":3.31},{"$f":"$BX$39","v":7.17},{"$f":"$BX$40","v":8.23},{"$f":"$BX$41","v":1.95},{"$f":"$BX$42","v":4.6500000000000004},{"$f":"$BX$43","v":2.91},{"$f":"$BX$44","v":2.93},{"$f":"$BX$45","v":2.0699999999999998},{"$f":"$BX$46","v":3.28},{"$f":"$BX$47","v":5.47},null,{"$f":"$AR$56","v":"MAY"},72.5,74.7,73.8,73.900000000000006,73.8,77.5,73.8,77.7,71.400000000000006,56.8,72.59,71.44,null,{"$f":"$AR$56","v":"MAY"},3.78,5.5,4.38,6.99,6.2,2.2400000000000002,2.36,0.95,2.91,0,3.5310000000000001,1.6920000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–","–","–",{"$f":"$AO$62","v":53.4},{"$f":"$AO$63","v":50.7},"–",52.05,null,"February","–","–","–",{"$f":"$AO$69","v":6.41},{"$f":"$AO$70","v":7.24},"–",6.8250000000000002,null,null,2014,{"$f":"$BY$36","v":2.13},{"$f":"$BY$37","v":4.3499999999999996},{"$f":"$BY$38","v":0},{"$f":"$BY$39","v":1.4},{"$f":"$BY$40","v":7.4},{"$f":"$BY$41","v":16.940000000000001},{"$f":"$BY$42","v":2.11},{"$f":"$BY$43","v":1.17},{"$f":"$BY$44","v":0.78},{"$f":"$BY$45","v":4.96},{"$f":"$BY$46","v":3.07},{"$f":"$BY$47","v":1.85},null,{"$f":"$AS$56","v":"JUN"},80.400000000000006,80.099999999999994,81.099999999999994,81.099999999999994,81.900000000000006,85.6,84.6,81.7,80.8,"–",81.922222222222231,83.174999999999997,null,{"$f":"$AS$56","v":"JUN"},0.71,1.74,2.98,1.27,2.17,1.1499999999999999,1.67,0.59,3.96,"–",1.8044444444444443,1.8424999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–","–","–",{"$f":"$AP$62","v":66.900000000000006},{"$f":"$AP$63","v":53.4},"–",60.150000000000006,null,"March","–","–","–",{"$f":"$AP$69","v":3.22},{"$f":"$AP$70","v":1.58},"–",2.4000000000000004,null,{"$f":"T52","v":"Winnsboro"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AT$56","v":"JUL"},84.4,83.3,80.400000000000006,84,82,84.9,85.8,84,80.8,77.5,82.71,82.6,null,{"$f":"$AT$56","v":"JUL"},1.91,5.88,8.0500000000000007,2.74,4.2699999999999996,3.91,3.93,4.75,2.4500000000000002,2.58,4.0469999999999997,3.5239999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–","–","–",{"$f":"$AQ$62","v":69.099999999999994},{"$f":"$AQ$63","v":63.9},"–",66.5,null,"April","–","–","–",{"$f":"$AQ$69","v":4.1900000000000004},{"$f":"$AQ$70","v":2.73},"–",3.46,null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$50","v":45.720000000000006},{"$f":"$BM$51","v":47.52},{"$f":"$BM$52","v":57.52},{"$f":"$BM$53","v":67.179999999999993},{"$f":"$BM$54","v":71.44},{"$f":"$BM$55","v":83.174999999999997},{"$f":"$BM$56","v":82.6},{"$f":"$BM$57","v":84.34},{"$f":"$BM$58","v":78.72},{"$f":"$BM$59","v":66.42},{"$f":"$BM$60","v":54.56},{"$f":"$BM$61","v":48.92},null,{"$f":"$AU$56","v":"AUG"},85.5,85.1,85.3,81,81,87.1,87.1,82.8,82.8,81.900000000000006,83.96,84.34,null,{"$f":"$AU$56","v":"AUG"},1.65,4.8499999999999996,0.59,6.79,2.56,5.33,0.51,3.25,1.24,3.25,3.0019999999999998,2.7160000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–","–","–",{"$f":"$AR$62","v":77.7},{"$f":"$AR$63","v":71.400000000000006},"–",74.550000000000011,null,"May","–","–","–",{"$f":"$AR$69","v":0.95},{"$f":"$AR$70","v":2.91},"–",1.9300000000000002,null,null,"10 Yr. Avg",{"$f":"BL50","v":47.29},{"$f":"BL51","v":48.829999999999991},{"$f":"BL52","v":58.3},{"$f":"BL53","v":66.539999999999992},{"$f":"BL54","v":72.59},{"$f":"BL55","v":81.922222222222231},{"$f":"BL56","v":82.71},{"$f":"BL57","v":83.96},{"$f":"BL58","v":78.06},{"$f":"BL59","v":65.949999999999989},{"$f":"BL60","v":55.769999999999996},{"$f":"BL61","v":49.040000000000006},null,{"$f":"$AV$56","v":"SEP"},81.5,75.400000000000006,77.7,75.2,77.2,80.400000000000006,76.099999999999994,77.2,81.3,78.599999999999994,78.06,78.72,null,{"$f":"$AV$56","v":"SEP"},1.04,1.71,0.59,20.010000000000002,3.99,1.6,0.34,1.72,2.34,2.2799999999999998,3.5620000000000003,1.6559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–","–","–",{"$f":"$AS$62","v":81.7},{"$f":"$AS$63","v":80.8},"–",81.25,null,"June","–","–","–",{"$f":"$AS$69","v":0.59},{"$f":"$AS$70","v":3.96},"–",2.2749999999999999,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AW$56","v":"OCT"},65.5,66.2,67.599999999999994,64.8,63.3,68.2,64.2,64.400000000000006,68,67.3,65.949999999999989,66.42,null,{"$f":"$AW$56","v":"OCT"},0,17.55,6.44,0.83,16.190000000000001,1.28,0.65,0.31,1.28,6.3,5.0830000000000002,1.964]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–","–","–",{"$f":"$AT$62","v":84},{"$f":"$AT$63","v":80.8},"–",82.4,null,"July","–","–","–",{"$f":"$AT$69","v":4.75},{"$f":"$AT$70","v":2.4500000000000002},"–",3.6,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AX$56","v":"NOV"},59.5,56.1,57.2,54.7,57.4,57.4,58.6,54,53.2,49.6,55.769999999999996,54.56,null,{"$f":"$AX$56","v":"NOV"},2.48,2.23,2.4900000000000002,8.66,1.45,4.1900000000000004,3.36,1.93,4.21,4.84,3.5840000000000005,3.7060000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–","–","–",{"$f":"$AU$62","v":82.8},{"$f":"$AU$63","v":82.8},"–",82.8,null,"August","–","–","–",{"$f":"$AU$69","v":3.25},{"$f":"$AU$70","v":1.24},"–",2.2450000000000001,null,null,2011,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AY$56","v":"DEC"},46.9,50,52.7,49.8,46.4,45.1,48.2,52.7,47.5,51.1,{"$f":"AVERAGE(BB61:BK61)","v":49.040000000000006},48.92,null,{"$f":"$AY$56","v":"DEC"},3.88,8.49,1.3,8.43,6.14,0.39,7.53,3.35,3.94,3.89,4.734,3.8199999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–","–","–",{"$f":"$AV$62","v":77.2},{"$f":"$AV$63","v":81.3},"–",79.25,null,"September","–","–","–",{"$f":"$AV$69","v":1.72},{"$f":"$AV$70","v":2.34},"–",2.0299999999999998,null,null,2012,{"$f":"$BI$50","v":52.9},{"$f":"$BI$51","v":53.4},{"$f":"$BI$52","v":66.900000000000006},{"$f":"$BI$53","v":69.099999999999994},{"$f":"$BI$54","v":77.7},{"$f":"$BI$55","v":81.7},{"$f":"$BI$56","v":84},{"$f":"$BI$57","v":82.8},{"$f":"$BI$58","v":77.2},{"$f":"$BI$59","v":64.400000000000006},{"$f":"$BI$60","v":54},{"$f":"$BI$61","v":52.7},null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–","–","–",{"$f":"$AW$62","v":64.400000000000006},{"$f":"$AW$63","v":68},"–",66.2,null,"October","–","–","–",{"$f":"$AW$69","v":0.31},{"$f":"$AW$70","v":1.28},"–",0.79500000000000004,null,null,2013,{"$f":"$BJ$50","v":49.6},{"$f":"$BJ$51","v":50.7},{"$f":"$BJ$52","v":53.4},{"$f":"$BJ$53","v":63.9},{"$f":"$BJ$54","v":71.400000000000006},{"$f":"$BJ$55","v":80.8},{"$f":"$BJ$56","v":80.8},{"$f":"$BJ$57","v":82.8},{"$f":"$BJ$58","v":81.3},{"$f":"$BJ$59","v":68},{"$f":"$BJ$60","v":53.2},{"$f":"$BJ$61","v":47.5},null,{"$f":"$AL$71","v":"New_Franklin"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$71","v":"New_Franklin"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–","–","–",{"$f":"$AX$62","v":54},{"$f":"$AX$63","v":53.2},"–",53.6,null,"November","–","–","–",{"$f":"$AX$69","v":1.93},{"$f":"$AX$70","v":4.21},"–",3.07,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$50","v":5.05},{"$f":"$CA$51","v":4.2919999999999998},{"$f":"$CA$52","v":3.8380000000000001},{"$f":"$CA$53","v":4.1219999999999999},{"$f":"$CA$54","v":1.6920000000000002},{"$f":"$CA$55","v":1.8424999999999998},{"$f":"$CA$56","v":3.5239999999999996},{"$f":"$CA$57","v":2.7160000000000002},{"$f":"$CA$58","v":1.6559999999999999},{"$f":"$CA$59","v":1.964},{"$f":"$CA$60","v":3.7060000000000004},{"$f":"$CA$61","v":3.8199999999999994},null,{"$f":"$AN$71","v":"JAN"},30,38.5,29.5,29.8,25.3,21.6,22.8,33.799999999999997,30.2,23.5,{"$f":"AVERAGE(BB64:BK64)","v":28.5},{"$f":"AVERAGE(BG64:BK64)","v":26.380000000000003},null,{"$f":"$AN$71","v":"JAN"},6.4,1.72,2.42,1.39,0.08,1.6,2.77,1.55,3.84,0.81,{"$f":"AVERAGE(BP64:BY64)","v":2.258},{"$f":"AVERAGE(BU64:BY64)","v":2.1139999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–","–","–",{"$f":"$AY$62","v":52.7},{"$f":"$AY$63","v":47.5},"–",50.1,null,"December","–","–","–",{"$f":"$AY$69","v":3.35},{"$f":"$AY$70","v":3.94},"–",3.645,null,null,"10 Yr. Avg",{"$f":"BZ50","v":4.6980000000000004},{"$f":"BZ51","v":4.7909999999999995},{"$f":"BZ52","v":3.9689999999999999},{"$f":"BZ53","v":4.1709999999999994},{"$f":"BZ54","v":3.5310000000000001},{"$f":"BZ55","v":1.8044444444444443},{"$f":"BZ56","v":4.0469999999999997},{"$f":"BZ57","v":3.0019999999999998},{"$f":"BZ58","v":3.5620000000000003},{"$f":"BZ59","v":5.0830000000000002},{"$f":"BZ60","v":3.5840000000000005},{"$f":"BZ61","v":4.734},null,{"$f":"$AO$71","v":"FEB"},38.299999999999997,31.6,26.1,28.6,36.299999999999997,25.5,28.6,38.299999999999997,31.5,21.6,{"$f":"AVERAGE(BB65:BK65)","v":30.639999999999997},{"$f":"AVERAGE(BG65:BK65)","v":29.1},null,{"$f":"$AO$71","v":"FEB"},2.39,7.0000000000000007E-2,2.0099999999999998,4.37,1.35,3.11,6.14,2.2799999999999998,3.15,1.1200000000000001,{"$f":"AVERAGE(BP65:BY65)","v":2.5989999999999998},{"$f":"AVERAGE(BU65:BY65)","v":3.16}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AP$71","v":"MAR"},42.8,44.6,51.8,40.799999999999997,45.1,43.7,43.2,57,36.1,38.1,{"$f":"AVERAGE(BB66:BK66)","v":44.320000000000007},{"$f":"AVERAGE(BG66:BK66)","v":43.62},null,{"$f":"$AP$71","v":"MAR"},0.86,3.17,2.0099999999999998,3.76,4.05,2.5,2.94,4.62,3.04,1.4,{"$f":"AVERAGE(BP66:BY66)","v":2.835},{"$f":"AVERAGE(BU66:BY66)","v":2.8999999999999995}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$6","v":"New_Franklin"},null,null,null,null,null,null,null,null,{"$f":"T67","v":"New_Franklin"},null,null,null,null,null,null,null,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AQ$71","v":"APR"},56.3,59.4,50.9,51.4,51.8,59.9,55,57.2,50,53.8,54.569999999999993,55.180000000000007,null,{"$f":"$AQ$71","v":"APR"},2.61,2.4300000000000002,3.22,6.12,7.28,6.66,3.76,4.78,5.84,6.42,4.9120000000000008,5.492]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2011,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AR$71","v":"MAY"},63.3,64.2,69.3,61.9,64.2,63.5,62.2,69.400000000000006,62.8,65.7,64.650000000000006,64.72,null,{"$f":"$AR$71","v":"MAY"},1.79,2.94,4.63,3.64,4.33,7.07,6.76,1.25,8.52,1.54,4.246999999999999,5.0280000000000005]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–","–",{"$f":"$AN$76","v":22.8},{"$f":"$AN$77","v":33.799999999999997},{"$f":"$AN$78","v":30.2},"–",{"$f":"AVERAGE(W69:Y69)","v":28.933333333333334},null,"January","–","–",{"$f":"$AN$83","v":2.77},{"$f":"$AN$84","v":1.55},{"$f":"$AN$85","v":3.84},"–",{"$f":"AVERAGE(AF69:AH69)","v":2.72},null,null,2012,{"$f":"$BW$50","v":4.26},{"$f":"$BW$51","v":6.41},{"$f":"$BW$52","v":3.22},{"$f":"$BW$53","v":4.1900000000000004},{"$f":"$BW$54","v":0.95},{"$f":"$BW$55","v":0.59},{"$f":"$BW$56","v":4.75},{"$f":"$BW$57","v":3.25},{"$f":"$BW$58","v":1.72},{"$f":"$BW$59","v":0.31},{"$f":"$BW$60","v":1.93},{"$f":"$BW$61","v":3.35},null,{"$f":"$AS$71","v":"JUN"},74.7,73.400000000000006,73,73.599999999999994,74.3,76.8,75.2,74.7,73,73.8,74.250000000000014,74.7,null,{"$f":"$AS$71","v":"JUN"},7.28,4.0199999999999996,6.14,8.07,8.34,5.59,3.88,1.04,3.27,7.02,5.4650000000000007,4.1599999999999993]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–","–",{"$f":"$AO$76","v":28.6},{"$f":"$AO$77","v":38.299999999999997},{"$f":"$AO$78","v":31.5},"–",32.800000000000004,null,"February","–","–",{"$f":"$AO$83","v":6.14},{"$f":"$AO$84","v":2.2799999999999998},{"$f":"$AO$85","v":3.15},"–",{"$f":"AVERAGE(AF70:AH70)","v":3.8566666666666669},null,null,2013,{"$f":"$BX$50","v":13.24},{"$f":"$BX$51","v":7.24},{"$f":"$BX$52","v":1.58},{"$f":"$BX$53","v":2.73},{"$f":"$BX$54","v":2.91},{"$f":"$BX$55","v":3.96},{"$f":"$BX$56","v":2.4500000000000002},{"$f":"$BX$57","v":1.24},{"$f":"$BX$58","v":2.34},{"$f":"$BX$59","v":1.28},{"$f":"$BX$60","v":4.21},{"$f":"$BX$61","v":3.94},null,{"$f":"$AT$71","v":"JUL"},77.900000000000006,79.5,75.599999999999994,76.5,72.900000000000006,78.599999999999994,82.9,83.7,74.7,72.900000000000006,77.52000000000001,78.559999999999988,null,{"$f":"$AT$71","v":"JUL"},0.78,3.85,1.88,7.2,5.3,13.03,1.31,1.1499999999999999,1.48,2.57,3.8549999999999995,3.9079999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–","–",{"$f":"$AP$76","v":43.2},{"$f":"$AP$77","v":57},{"$f":"$AP$78","v":36.1},"–",45.433333333333337,null,"March","–","–",{"$f":"$AP$83","v":2.94},{"$f":"$AP$84","v":4.62},{"$f":"$AP$85","v":3.04},"–",{"$f":"AVERAGE(AF71:AH71)","v":3.5333333333333337},null,{"$f":"T67","v":"New_Franklin"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AU$71","v":"AUG"},77.5,78.8,81.099999999999994,73.599999999999994,72.099999999999994,78.099999999999994,77.2,75.900000000000006,74.099999999999994,75.900000000000006,76.430000000000007,76.240000000000009,null,{"$f":"$AU$71","v":"AUG"},8.08,2.73,1.65,5.12,3.58,3.99,3.59,0.49,2.5499999999999998,6.62,3.8400000000000007,3.4480000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–","–",{"$f":"$AQ$76","v":55},{"$f":"$AQ$77","v":57.2},{"$f":"$AQ$78","v":50},"–",54.066666666666663,null,"April","–","–",{"$f":"$AQ$83","v":3.76},{"$f":"$AQ$84","v":4.78},{"$f":"$AQ$85","v":5.84},"–",4.793333333333333,null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$64","v":26.380000000000003},{"$f":"$BM$65","v":29.1},{"$f":"$BM$66","v":43.62},{"$f":"$BM$67","v":55.180000000000007},{"$f":"$BM$68","v":64.72},{"$f":"$BM$69","v":74.7},{"$f":"$BM$70","v":78.559999999999988},{"$f":"$BM$71","v":76.240000000000009},{"$f":"$BM$72","v":66.92},{"$f":"$BM$73","v":55.720000000000006},{"$f":"$BM$74","v":42.8},{"$f":"$BM$75","v":32.739999999999995},null,{"$f":"$AV$71","v":"SEP"},70.7,64.8,70.3,66.400000000000006,65.7,68.2,64,66.2,69.599999999999994,66.599999999999994,67.250000000000014,66.92,null,{"$f":"$AV$71","v":"SEP"},2.82,1.78,1.19,10.02,2.7,7.98,2.0499999999999998,5.25,2.92,3.94,4.0649999999999995,4.4280000000000008]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–","–",{"$f":"$AR$76","v":62.2},{"$f":"$AR$77","v":69.400000000000006},{"$f":"$AR$78","v":62.8},"–",64.800000000000011,null,"May","–","–",{"$f":"$AR$83","v":6.76},{"$f":"$AR$84","v":1.25},{"$f":"$AR$85","v":8.52},"–",5.5100000000000007,null,null,"10 Yr. Avg",{"$f":"BL64","v":28.5},{"$f":"BL65","v":30.639999999999997},{"$f":"BL66","v":44.320000000000007},{"$f":"BL67","v":54.569999999999993},{"$f":"BL68","v":64.650000000000006},{"$f":"BL69","v":74.250000000000014},{"$f":"BL70","v":77.52000000000001},{"$f":"BL71","v":76.430000000000007},{"$f":"BL72","v":67.250000000000014},{"$f":"BL73","v":55.11},{"$f":"BL74","v":44.169999999999995},{"$f":"BL75","v":31.820000000000004},null,{"$f":"$AW$71","v":"OCT"},55.4,52.5,59.4,55.4,49.8,57.6,56.3,53.2,54.7,56.8,55.11,55.720000000000006,null,{"$f":"$AW$71","v":"OCT"},1.58,3.59,4.2300000000000004,2.94,10.65,0.67,0.65,4,3.38,11.27,4.2960000000000003,3.9939999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–","–",{"$f":"$AS$76","v":75.2},{"$f":"$AS$77","v":74.7},{"$f":"$AS$78","v":73},"–",74.3,null,"June","–","–",{"$f":"$AS$83","v":3.88},{"$f":"$AS$84","v":1.04},{"$f":"$AS$85","v":3.27},"–",2.73,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AX$71","v":"NOV"},45.3,46.4,43.9,43,49.1,45.9,46.4,44.2,40.299999999999997,37.200000000000003,44.169999999999995,42.8,null,{"$f":"$AX$71","v":"NOV"},1.2,2.97,2.15,1.59,2.1800000000000002,2.0499999999999998,4.8600000000000003,1.55,2.4,0.91,2.1859999999999999,2.3540000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–","–",{"$f":"$AT$76","v":82.9},{"$f":"$AT$77","v":83.7},{"$f":"$AT$78","v":74.7},"–",80.433333333333337,null,"July","–","–",{"$f":"$AT$83","v":1.31},{"$f":"$AT$84","v":1.1499999999999999},{"$f":"$AT$85","v":1.48},"–",1.3133333333333332,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AY$71","v":"DEC"},29.3,35.200000000000003,30.7,29.8,29.5,27.9,36,36.9,27.3,35.6,{"$f":"AVERAGE(BB75:BK75)","v":31.820000000000004},32.739999999999995,null,{"$f":"$AY$71","v":"DEC"},0.65,3.43,2.96,3.22,3.31,0.81,2.83,1.01,1.83,1.75,2.1800000000000006,1.6460000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–","–",{"$f":"$AU$76","v":77.2},{"$f":"$AU$77","v":75.900000000000006},{"$f":"$AU$78","v":74.099999999999994},"–",75.733333333333334,null,"August","–","–",{"$f":"$AU$83","v":3.59},{"$f":"$AU$84","v":0.49},{"$f":"$AU$85","v":2.5499999999999998},"–",2.21,null,null,2011,{"$f":"$BH$64","v":22.8},{"$f":"$BH$65","v":28.6},{"$f":"$BH$66","v":43.2},{"$f":"$BH$67","v":55},{"$f":"$BH$68","v":62.2},{"$f":"$BH$69","v":75.2},{"$f":"$BH$70","v":82.9},{"$f":"$BH$71","v":77.2},{"$f":"$BH$72","v":64},{"$f":"$BH$73","v":56.3},{"$f":"$BH$74","v":46.4},{"$f":"$BH$75","v":36},null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–","–",{"$f":"$AV$76","v":64},{"$f":"$AV$77","v":66.2},{"$f":"$AV$78","v":69.599999999999994},"–",66.599999999999994,null,"September","–","–",{"$f":"$AV$83","v":2.0499999999999998},{"$f":"$AV$84","v":5.25},{"$f":"$AV$85","v":2.92},"–",3.4066666666666663,null,null,2012,{"$f":"$BI$64","v":33.799999999999997},{"$f":"$BI$65","v":38.299999999999997},{"$f":"$BI$66","v":57},{"$f":"$BI$67","v":57.2},{"$f":"$BI$68","v":69.400000000000006},{"$f":"$BI$69","v":74.7},{"$f":"$BI$70","v":83.7},{"$f":"$BI$71","v":75.900000000000006},{"$f":"$BI$72","v":66.2},{"$f":"$BI$73","v":53.2},{"$f":"$BI$74","v":44.2},{"$f":"$BI$75","v":36.9},null,{"$f":"$AL$86","v":"Haskell"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$86","v":"Haskell"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–","–",{"$f":"$AW$76","v":56.3},{"$f":"$AW$77","v":53.2},{"$f":"$AW$78","v":54.7},"–",54.733333333333327,null,"October","–","–",{"$f":"$AW$83","v":0.65},{"$f":"$AW$84","v":4},{"$f":"$AW$85","v":3.38},"–",2.6766666666666672,null,null,2013,{"$f":"$BJ$64","v":30.2},{"$f":"$BJ$65","v":31.5},{"$f":"$BJ$66","v":36.1},{"$f":"$BJ$67","v":50},{"$f":"$BJ$68","v":62.8},{"$f":"$BJ$69","v":73},{"$f":"$BJ$70","v":74.7},{"$f":"$BJ$71","v":74.099999999999994},{"$f":"$BJ$72","v":69.599999999999994},{"$f":"$BJ$73","v":54.7},{"$f":"$BJ$74","v":40.299999999999997},{"$f":"$BJ$75","v":27.3},null,{"$f":"$AN$86","v":"JAN"},39.299999999999997,47.2,35.6,37.299999999999997,35.5,33.5,33.6,42.9,39.799999999999997,34.799999999999997,{"$f":"AVERAGE(BB78:BK78)","v":37.950000000000003},{"$f":"AVERAGE(BG78:BK78)","v":36.92},null,{"$f":"$AN$86","v":"JAN"},6.2,1.2,2.58,3.56,1.69,1.91,0.31,2.0699999999999998,2.56,0.52,{"$f":"AVERAGE(BP78:BY78)","v":2.2599999999999998},{"$f":"AVERAGE(BU78:BY78)","v":1.4739999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–","–",{"$f":"$AX$76","v":46.4},{"$f":"$AX$77","v":44.2},{"$f":"$AX$78","v":40.299999999999997},"–",43.633333333333326,null,"November","–","–",{"$f":"$AX$83","v":4.8600000000000003},{"$f":"$AX$84","v":1.55},{"$f":"$AX$85","v":2.4},"–",2.936666666666667,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$64","v":2.1139999999999999},{"$f":"$CA$65","v":3.16},{"$f":"$CA$66","v":2.8999999999999995},{"$f":"$CA$67","v":5.492},{"$f":"$CA$68","v":5.0280000000000005},{"$f":"$CA$69","v":4.1599999999999993},{"$f":"$CA$70","v":3.9079999999999999},{"$f":"$CA$71","v":3.4480000000000004},{"$f":"$CA$72","v":4.4280000000000008},{"$f":"$CA$73","v":3.9939999999999998},{"$f":"$CA$74","v":2.3540000000000001},{"$f":"$CA$75","v":1.6460000000000001},null,{"$f":"$AO$86","v":"FEB"},45.3,41.1,40.299999999999997,40.200000000000003,46,35.6,38.9,45.1,41.2,36.299999999999997,{"$f":"AVERAGE(BB79:BK79)","v":41},{"$f":"AVERAGE(BG79:BK79)","v":39.42},null,{"$f":"$AO$86","v":"FEB"},1.91,0.52,1.55,3.32,2.4700000000000002,2.59,1.5,2.15,3.35,0.33,{"$f":"AVERAGE(BP79:BY79)","v":1.9689999999999999},{"$f":"AVERAGE(BU79:BY79)","v":1.984}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–","–",{"$f":"$AY$76","v":36},{"$f":"$AY$77","v":36.9},{"$f":"$AY$78","v":27.3},"–",33.4,null,"December","–","–",{"$f":"$AY$83","v":2.83},{"$f":"$AY$84","v":1.01},{"$f":"$AY$85","v":1.83},"–",1.89,null,null,"10 Yr. Avg",{"$f":"BZ64","v":2.258},{"$f":"BZ65","v":2.5989999999999998},{"$f":"BZ66","v":2.835},{"$f":"BZ67","v":4.9120000000000008},{"$f":"BZ68","v":4.246999999999999},{"$f":"BZ69","v":5.4650000000000007},{"$f":"BZ70","v":3.8549999999999995},{"$f":"BZ71","v":3.8400000000000007},{"$f":"BZ72","v":4.0649999999999995},{"$f":"BZ73","v":4.2960000000000003},{"$f":"BZ74","v":2.1859999999999999},{"$f":"BZ75","v":2.1800000000000006},null,{"$f":"$AP$86","v":"MAR"},50,53.8,58.8,50.5,52.3,49,52,59.9,47.2,45.6,{"$f":"AVERAGE(BB80:BK80)","v":51.909999999999989},{"$f":"AVERAGE(BG80:BK80)","v":50.74},null,{"$f":"$AP$86","v":"MAR"},1.83,2.38,2.12,10.26,2.52,2.46,0.72,6.36,1.63,2.66,{"$f":"AVERAGE(BP80:BY80)","v":3.2939999999999996},{"$f":"AVERAGE(BU80:BY80)","v":2.7659999999999996}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AQ$86","v":"APR"},59.9,66.400000000000006,56.1,57.9,58.2,62,62.5,64.2,55.7,59.2,60.21,60.719999999999992,null,{"$f":"$AQ$86","v":"APR"},2.65,4.46,2.39,5.83,4.7699999999999996,1.8,8.68,2.41,6.83,2.72,4.2539999999999996,4.4879999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$7","v":"Haskell"},null,null,null,null,null,null,null,null,{"$f":"T82","v":"Haskell"},null,null,null,null,null,null,null,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AR$86","v":"MAY"},69.7,70.400000000000006,69.5,68.7,66.099999999999994,68.900000000000006,66.7,72,66.099999999999994,67.900000000000006,68.599999999999994,68.320000000000007,null,{"$f":"$AR$86","v":"MAY"},1.67,4.1900000000000004,4.34,7.35,4.45,5.92,4.63,1.41,3.65,5.64,4.3249999999999993,4.25]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2011,{"$f":"$BV$64","v":2.77},{"$f":"$BV$65","v":6.14},{"$f":"$BV$66","v":2.94},{"$f":"$BV$67","v":3.76},{"$f":"$BV$68","v":6.76},{"$f":"$BV$69","v":3.88},{"$f":"$BV$70","v":1.31},{"$f":"$BV$71","v":3.59},{"$f":"$BV$72","v":2.0499999999999998},{"$f":"$BV$73","v":0.65},{"$f":"$BV$74","v":4.8600000000000003},{"$f":"$BV$75","v":2.83},null,{"$f":"$AS$86","v":"JUN"},77.900000000000006,76.8,75.099999999999994,76.900000000000006,78.5,80,81.900000000000006,78.7,76.7,76.5,77.900000000000006,78.760000000000005,null,{"$f":"$AS$86","v":"JUN"},4.63,1.27,11.96,9.08,2.39,3.97,1.03,1.76,4.41,6.52,4.702,3.5379999999999994]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–",{"$f":"$AN$90","v":33.5},{"$f":"$AN$91","v":33.6},"–","–","–",{"$f":"AVERAGE(W84:Y84)","v":33.6},null,"January","–",{"$f":"$AN$97","v":1.91},{"$f":"$AN$98","v":0.31},"–","–","–",{"$f":"AVERAGE(AF84:AH84)","v":0.31},null,null,2012,{"$f":"$BW$64","v":1.55},{"$f":"$BW$65","v":2.2799999999999998},{"$f":"$BW$66","v":4.62},{"$f":"$BW$67","v":4.78},{"$f":"$BW$68","v":1.25},{"$f":"$BW$69","v":1.04},{"$f":"$BW$70","v":1.1499999999999999},{"$f":"$BW$71","v":0.49},{"$f":"$BW$72","v":5.25},{"$f":"$BW$73","v":4},{"$f":"$BW$74","v":1.55},{"$f":"$BW$75","v":1.01},null,{"$f":"$AT$86","v":"JUL"},79.900000000000006,83.2,78.599999999999994,81,78.900000000000006,81.400000000000006,88.1,86,78.7,75.8,81.16,82,null,{"$f":"$AT$86","v":"JUL"},5,2.67,4.91,3,1.78,4.53,0.27,1.21,4.3899999999999997,4.0999999999999996,3.1859999999999999,2.9]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–",{"$f":"$AO$90","v":35.6},{"$f":"$AO$91","v":38.9},"–","–","–",38.9,null,"February","–",{"$f":"$AO$97","v":2.59},{"$f":"$AO$98","v":1.5},"–","–","–",{"$f":"AVERAGE(AF85:AH85)","v":1.5},null,null,2013,{"$f":"$BX$64","v":3.84},{"$f":"$BX$65","v":3.15},{"$f":"$BX$66","v":3.04},{"$f":"$BX$67","v":5.84},{"$f":"$BX$68","v":8.52},{"$f":"$BX$69","v":3.27},{"$f":"$BX$70","v":1.48},{"$f":"$BX$71","v":2.5499999999999998},{"$f":"$BX$72","v":2.92},{"$f":"$BX$73","v":3.38},{"$f":"$BX$74","v":2.4},{"$f":"$BX$75","v":1.83},null,{"$f":"$AU$86","v":"AUG"},80.3,84,82.1,78,77.2,83,85,81.5,78.3,78.900000000000006,80.829999999999984,81.34,null,{"$f":"$AU$86","v":"AUG"},4.3,3.7,5.53,1.99,0.86,1.17,4.6900000000000004,1.97,3.33,1.44,2.8980000000000006,2.52]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–",{"$f":"$AP$90","v":49},{"$f":"$AP$91","v":52},"–","–","–",52,null,"March","–",{"$f":"$AP$97","v":2.46},{"$f":"$AP$98","v":0.72},"–","–","–",{"$f":"AVERAGE(AF86:AH86)","v":0.72},null,{"$f":"T82","v":"Haskell"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AV$86","v":"SEP"},76.099999999999994,69.7,73.099999999999994,69.599999999999994,69,72.8,68.7,74,74.3,71,71.83,72.16,null,{"$f":"$AV$86","v":"SEP"},0.7,3.32,3.97,4,7.37,5.9,3.63,4.4800000000000004,2.37,3.83,3.9569999999999994,{"$f":"AVERAGE(BU86:BY86)","v":4.0419999999999998}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–",{"$f":"$AQ$90","v":62},{"$f":"$AQ$91","v":62.5},"–","–","–",62.5,null,"April","–",{"$f":"$AQ$97","v":1.8},{"$f":"$AQ$98","v":8.68},"–","–","–",8.68,null,"Temperature (°F)","5 Yr. Avg",{"$f":"BM78","v":36.92},{"$f":"BM79","v":39.42},{"$f":"BM80","v":50.74},{"$f":"BM81","v":60.719999999999992},{"$f":"BM82","v":68.320000000000007},{"$f":"BM83","v":78.760000000000005},{"$f":"BM84","v":82},{"$f":"BM85","v":81.34},{"$f":"BM86","v":72.16},{"$f":"BM87","v":60.660000000000004},{"$f":"BM88","v":48.599999999999994},{"$f":"BM89","v":39.820000000000007},null,{"$f":"$AW$86","v":"OCT"},61.7,58.6,63.7,59.1,55.2,60.4,61,59.2,59.6,63.1,60.160000000000004,60.660000000000004,null,{"$f":"$AW$86","v":"OCT"},1.2,2.14,5.19,1.1200000000000001,9.77,0.96,1.9,0.76,6.01,6.41,3.5460000000000007,3.2079999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–",{"$f":"$AR$90","v":68.900000000000006},{"$f":"$AR$91","v":66.7},"–","–","–",66.7,null,"May","–",{"$f":"$AR$97","v":5.92},{"$f":"$AR$98","v":4.63},"–","–","–",4.63,null,null,"10 Yr. Avg",{"$f":"BL78","v":37.950000000000003},{"$f":"BL79","v":41},{"$f":"BL80","v":51.909999999999989},{"$f":"BL81","v":60.21},{"$f":"BL82","v":68.599999999999994},{"$f":"BL83","v":77.900000000000006},{"$f":"BL84","v":81.16},{"$f":"BL85","v":80.829999999999984},{"$f":"BL86","v":71.83},{"$f":"BL87","v":60.160000000000004},{"$f":"BL88","v":49.969999999999992},{"$f":"BL89","v":38.999999999999993},null,{"$f":"$AX$86","v":"NOV"},53.3,50.4,51.1,48.7,53.2,50.8,50.4,50.7,46.7,44.4,49.969999999999992,48.599999999999994,null,{"$f":"$AX$86","v":"NOV"},0.04,4.74,0.48,1.1100000000000001,1.75,0.93,8.99,1.02,1.87,2.46,2.339,3.0539999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–",{"$f":"$AS$90","v":80},{"$f":"$AS$91","v":81.900000000000006},"–","–","–",81.900000000000006,null,"June","–",{"$f":"$AS$97","v":3.97},{"$f":"$AS$98","v":1.03},"–","–","–",1.03,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AY$86","v":"DEC"},37.5,42.3,38.700000000000003,38.200000000000003,34.200000000000003,38.200000000000003,41.4,43.2,34.5,41.8,{"$f":"AVERAGE(BB89:BK89)","v":38.999999999999993},39.820000000000007,null,{"$f":"$AY$86","v":"DEC"},0.28000000000000003,4.88,2.96,2.17,2.65,0.41,1.86,1.4,3.01,2.08,2.1699999999999995,1.752]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–",{"$f":"$AT$90","v":81.400000000000006},{"$f":"$AT$91","v":88.1},"–","–","–",88.1,null,"July","–",{"$f":"$AT$97","v":4.53},{"$f":"$AT$98","v":0.27},"–","–","–",0.27,null,null,2010,{"$f":"BG78","v":33.5},{"$f":"BG79","v":35.6},{"$f":"BG80","v":49},{"$f":"BG81","v":62},{"$f":"BG82","v":68.900000000000006},{"$f":"BG83","v":80},{"$f":"BG84","v":81.400000000000006},{"$f":"BG85","v":83},{"$f":"BG86","v":72.8},{"$f":"BG87","v":60.4},{"$f":"BG88","v":50.8},{"$f":"BG89","v":38.200000000000003},null,"Source: Oklahoma Mesonet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Oklahoma Mesonet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–",{"$f":"$AU$90","v":83},{"$f":"$AU$91","v":85},"–","–","–",85,null,"August","–",{"$f":"$AU$97","v":1.17},{"$f":"$AU$98","v":4.6900000000000004},"–","–","–",4.6900000000000004,null,null,2011,{"$f":"BH78","v":33.6},{"$f":"BH79","v":38.9},{"$f":"BH80","v":52},{"$f":"BH81","v":62.5},{"$f":"BH82","v":66.7},{"$f":"BH83","v":81.900000000000006},{"$f":"BH84","v":88.1},{"$f":"BH85","v":85},{"$f":"BH86","v":68.7},{"$f":"BH87","v":61},{"$f":"BH88","v":50.4},{"$f":"BH89","v":41.4},null,{"$f":"$AL$101","v":"Stillwater"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$101","v":"Stillwater"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–",{"$f":"$AV$90","v":72.8},{"$f":"$AV$91","v":68.7},"–","–","–",68.7,null,"September","–",{"$f":"$AV$97","v":5.9},{"$f":"$AV$98","v":3.63},"–","–","–",3.63,null,null,2012,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AN$101","v":"JAN"},36.6,46.6,34.200000000000003,37.5,34.799999999999997,33.200000000000003,32.799999999999997,41.6,39.1,35.5,{"$f":"AVERAGE(BB92:BK92)","v":37.190000000000005},{"$f":"AVERAGE(BG92:BK92)","v":36.44},null,{"$f":"$AN$101","v":"JAN"},2.77,0.7,1.34,0.56000000000000005,0.17,1.01,0.32,0.96,1,0.09,{"$f":"AVERAGE(BP92:BY92)","v":0.89199999999999979},{"$f":"AVERAGE(BU92:BY92)","v":0.67599999999999993}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–",{"$f":"$AW$90","v":60.4},{"$f":"$AW$91","v":61},"–","–","–",61,null,"October","–",{"$f":"$AW$97","v":0.96},{"$f":"$AW$98","v":1.9},"–","–","–",1.9,null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AO$101","v":"FEB"},44.5,40.1,39.4,38.700000000000003,47,35.1,38.6,43.1,40.200000000000003,35.299999999999997,{"$f":"AVERAGE(BB93:BK93)","v":40.200000000000003},{"$f":"AVERAGE(BG93:BK93)","v":38.46},null,{"$f":"$AO$101","v":"FEB"},1.31,7.0000000000000007E-2,0.42,2.58,2.08,2.69,1.87,2.93,3.11,0.4,{"$f":"AVERAGE(BP93:BY93)","v":1.7459999999999998},{"$f":"AVERAGE(BU93:BY93)","v":2.2000000000000002}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–",{"$f":"$AX$90","v":50.8},{"$f":"$AX$91","v":50.4},"–","–","–",50.4,null,"November","–",{"$f":"$AX$97","v":0.93},{"$f":"$AX$98","v":8.99},"–","–","–",8.99,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"CA78","v":1.4739999999999998},{"$f":"CA79","v":1.984},{"$f":"CA80","v":2.7659999999999996},{"$f":"CA81","v":4.4879999999999995},{"$f":"CA82","v":4.25},{"$f":"CA83","v":3.5379999999999994},{"$f":"CA84","v":2.9},{"$f":"CA85","v":2.52},{"$f":"CA86","v":4.0419999999999998},{"$f":"CA87","v":3.2079999999999997},{"$f":"CA88","v":3.0539999999999998},{"$f":"CA89","v":1.752},null,{"$f":"$AP$101","v":"MAR"},50.5,53.3,58.4,50.3,52.9,49.1,51.9,60.3,47.4,45.6,{"$f":"AVERAGE(BB94:BK94)","v":51.969999999999992},{"$f":"AVERAGE(BG94:BK94)","v":50.86},null,{"$f":"$AP$101","v":"MAR"},0.69,1.85,5.46,4.1500000000000004,3.63,1.66,0.83,3.92,1.1200000000000001,1.21,{"$f":"AVERAGE(BP94:BY94)","v":2.452},{"$f":"AVERAGE(BU94:BY94)","v":1.748}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–",{"$f":"$AY$90","v":38.200000000000003},{"$f":"$AY$91","v":41.4},"–","–","–",41.4,null,"December","–",{"$f":"$AY$97","v":0.41},{"$f":"$AY$98","v":1.86},"–","–","–",1.86,null,null,"10 Yr. Avg",{"$f":"BZ78","v":2.2599999999999998},{"$f":"BZ79","v":1.9689999999999999},{"$f":"BZ80","v":3.2939999999999996},{"$f":"BZ81","v":4.2539999999999996},{"$f":"BZ82","v":4.3249999999999993},{"$f":"BZ83","v":4.702},{"$f":"BZ84","v":3.1859999999999999},{"$f":"BZ85","v":2.8980000000000006},{"$f":"BZ86","v":3.9569999999999994},{"$f":"BZ87","v":3.5460000000000007},{"$f":"BZ88","v":2.339},{"$f":"BZ89","v":2.1699999999999995},null,{"$f":"$AQ$101","v":"APR"},60.9,66.2,55.9,57.8,59.3,62.8,63.7,64.900000000000006,54.5,60.2,60.620000000000005,61.220000000000006,null,{"$f":"$AQ$101","v":"APR"},0.39,5.14,4.1500000000000004,5.74,5.07,3.61,1.98,6.16,5.33,0.84,3.8410000000000002,3.5839999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Oklahoma Mesonet",null,null,null,null,null,null,null,null,"Source: Oklahoma Mesonet",null,null,null,null,null,null,null,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AR$101","v":"MAY"},68.7,70.900000000000006,69.3,69,66.599999999999994,67.8,68.3,73.400000000000006,66.3,70.5,69.08,69.260000000000005,null,{"$f":"$AR$101","v":"MAY"},3.85,3.33,10.43,6.37,3.26,7.13,3.91,1.1200000000000001,6.22,0.65,4.6269999999999998,3.8059999999999996]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$8","v":"Stillwater"},null,null,null,null,null,null,null,null,{"$f":"T97","v":"Stillwater"},null,null,null,null,null,null,null,null,null,2010,{"$f":"BU78","v":1.91},{"$f":"BU79","v":2.59},{"$f":"BU80","v":2.46},{"$f":"BU81","v":1.8},{"$f":"BU82","v":5.92},{"$f":"BU83","v":3.97},{"$f":"BU84","v":4.53},{"$f":"BU85","v":1.17},{"$f":"BU86","v":5.9},{"$f":"BU87","v":0.96},{"$f":"BU88","v":0.93},{"$f":"BU89","v":0.41},null,{"$f":"$AS$101","v":"JUN"},78.2,78.599999999999994,74.400000000000006,77.900000000000006,81,80.5,84.2,79.2,78,77.7,78.970000000000013,79.919999999999987,null,{"$f":"$AS$101","v":"JUN"},3.83,2.4,16.739999999999998,4.92,1.73,5.49,1.71,2.16,3.95,6.29,4.9220000000000006,3.9199999999999995]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2011,{"$f":"BV78","v":0.31},{"$f":"BV79","v":1.5},{"$f":"BV80","v":0.72},{"$f":"BV81","v":8.68},{"$f":"BV82","v":4.63},{"$f":"BV83","v":1.03},{"$f":"BV84","v":0.27},{"$f":"BV85","v":4.6900000000000004},{"$f":"BV86","v":3.63},{"$f":"BV87","v":1.9},{"$f":"BV88","v":8.99},{"$f":"BV89","v":1.86},null,{"$f":"$AT$101","v":"JUL"},80.3,84.1,79,82.3,80.900000000000006,81.900000000000006,90.4,87.6,79.599999999999994,77.7,82.38000000000001,83.44,null,{"$f":"$AT$101","v":"JUL"},3.21,3.15,7.01,5,4.96,4.3899999999999997,0.73,7.0000000000000007E-2,5.57,3.98,3.8069999999999999,2.948]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–","–",{"$f":"$AN$106","v":32.799999999999997},{"$f":"$AN$107","v":41.6},{"$f":"$AN$108","v":39.1},"–",{"$f":"AVERAGE(W99:Y99)","v":37.833333333333336},null,"January","–","–",{"$f":"$AN$113","v":0.32},{"$f":"$AN$114","v":0.96},{"$f":"$AN$115","v":1},"–",{"$f":"AVERAGE(AF99:AH99)","v":0.76000000000000012},null,null,2012,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AU$101","v":"AUG"},80.099999999999994,84.3,83,79.400000000000006,77.599999999999994,82.8,87.4,80.7,79.900000000000006,81.599999999999994,81.680000000000007,82.47999999999999,null,{"$f":"$AU$101","v":"AUG"},8.77,2.39,1.31,1.32,7.5,2.5099999999999998,0.1,2.64,2.54,2.0099999999999998,3.1089999999999995,1.9600000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–","–",{"$f":"$AO$106","v":38.6},{"$f":"$AO$107","v":43.1},{"$f":"$AO$108","v":40.200000000000003},"–",40.633333333333333,null,"February","–","–",{"$f":"$AO$113","v":1.87},{"$f":"$AO$114","v":2.93},{"$f":"$AO$115","v":3.11},"–",{"$f":"AVERAGE(AF100:AH100)","v":2.6366666666666667},null,null,2013,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AV$101","v":"SEP"},75.5,69.900000000000006,73.400000000000006,70,69.3,74,70,74.3,75,73.099999999999994,72.45,73.28,null,{"$f":"$AV$101","v":"SEP"},3.53,1.32,4.5999999999999996,1.65,3.07,2.78,"-",1.1000000000000001,1.69,4.1900000000000004,2.6588888888888893,2.4400000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–","–",{"$f":"$AP$106","v":51.9},{"$f":"$AP$107","v":60.3},{"$f":"$AP$108","v":47.4},"–",53.199999999999996,null,"March","–","–",{"$f":"$AP$113","v":0.83},{"$f":"$AP$114","v":3.92},{"$f":"$AP$115","v":1.1200000000000001},"–",{"$f":"AVERAGE(AF101:AH101)","v":1.9566666666666668},null,{"$f":"T97","v":"Stillwater"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AW$101","v":"OCT"},61.1,60.2,63,59.4,54.3,61.7,61.1,59.8,60,64.599999999999994,60.52,61.440000000000012,null,{"$f":"$AW$101","v":"OCT"},1.88,1.58,3.3,2.0699999999999998,7.24,1.73,0.61,0.61,1.88,2.1800000000000002,2.3079999999999998,1.4019999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–","–",{"$f":"$AQ$106","v":63.7},{"$f":"$AQ$107","v":64.900000000000006},{"$f":"$AQ$108","v":54.5},"–",61.033333333333339,null,"April","–","–",{"$f":"$AQ$113","v":1.98},{"$f":"$AQ$114","v":6.16},{"$f":"$AQ$115","v":5.33},"–",4.49,null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$92","v":36.44},{"$f":"$BM$93","v":38.46},{"$f":"$BM$94","v":50.86},{"$f":"$BM$95","v":61.220000000000006},{"$f":"$BM$96","v":69.260000000000005},{"$f":"$BM$97","v":79.919999999999987},{"$f":"$BM$98","v":83.44},{"$f":"$BM$99","v":82.47999999999999},{"$f":"$BM$100","v":73.28},{"$f":"$BM$101","v":61.440000000000012},{"$f":"$BM$102","v":48.44},{"$f":"$BM$103","v":37.299999999999997},null,{"$f":"$AX$101","v":"NOV"},52.2,50,50,48.7,52.8,50.1,49.5,51.8,46.3,44.5,49.59,48.44,null,{"$f":"$AX$101","v":"NOV"},0,1.24,0.87,2.65,1.55,1.94,2.62,0.45,1.61,2.09,1.502,1.7420000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–","–",{"$f":"$AR$106","v":68.3},{"$f":"$AR$107","v":73.400000000000006},{"$f":"$AR$108","v":66.3},"–",69.333333333333329,null,"May","–","–",{"$f":"$AR$113","v":3.91},{"$f":"$AR$114","v":1.1200000000000001},{"$f":"$AR$115","v":6.22},"–",3.75,null,null,"10 Yr. Avg",{"$f":"BL92","v":37.190000000000005},{"$f":"BL93","v":40.200000000000003},{"$f":"BL94","v":51.969999999999992},{"$f":"BL95","v":60.620000000000005},{"$f":"BL96","v":69.08},{"$f":"BL97","v":78.970000000000013},{"$f":"BL98","v":82.38000000000001},{"$f":"BL99","v":81.680000000000007},{"$f":"BL100","v":72.45},{"$f":"BL101","v":60.52},{"$f":"BL102","v":49.59},{"$f":"BL103","v":37.150000000000006},null,{"$f":"$AY$101","v":"DEC"},36.799999999999997,40.6,36.5,37.5,33.6,30.8,39.5,41.6,33.5,41.1,{"$f":"AVERAGE(BB103:BK103)","v":37.150000000000006},37.299999999999997,null,{"$f":"$AY$101","v":"DEC"},0.08,2.81,1.05,0.78,0.55000000000000004,0.53,2.15,0.43,0.64,0.56999999999999995,0.95900000000000019,0.8640000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–","–",{"$f":"$AS$106","v":84.2},{"$f":"$AS$107","v":79.2},{"$f":"$AS$108","v":78},"–",80.466666666666669,null,"June","–","–",{"$f":"$AS$113","v":1.71},{"$f":"$AS$114","v":2.16},{"$f":"$AS$115","v":3.95},"–",2.6066666666666669,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,"Source: Oklahoma Mesonet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Oklahoma Mesonet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–","–",{"$f":"$AT$106","v":90.4},{"$f":"$AT$107","v":87.6},{"$f":"$AT$108","v":79.599999999999994},"–",85.866666666666674,null,"July","–","–",{"$f":"$AT$113","v":0.73},{"$f":"$AT$114","v":7.0000000000000007E-2},{"$f":"$AT$115","v":5.57},"–",2.1233333333333335,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AL$116","v":"Woodward"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG",null,{"$f":"$AL$116","v":"Woodward"},2005,2006,2007,2008,2009,2010,2011,2012,2013,2014,"10 YR AVG","5 YR AVG"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–","–",{"$f":"$AU$106","v":87.4},{"$f":"$AU$107","v":80.7},{"$f":"$AU$108","v":79.900000000000006},"–",82.666666666666671,null,"August","–","–",{"$f":"$AU$113","v":0.1},{"$f":"$AU$114","v":2.64},{"$f":"$AU$115","v":2.54},"–",1.76,null,null,2011,{"$f":"$BH$92","v":32.799999999999997},{"$f":"$BH$93","v":38.6},{"$f":"$BH$94","v":51.9},{"$f":"$BH$95","v":63.7},{"$f":"$BH$96","v":68.3},{"$f":"$BH$97","v":84.2},{"$f":"$BH$98","v":90.4},{"$f":"$BH$99","v":87.4},{"$f":"$BH$100","v":70},{"$f":"$BH$101","v":61.1},{"$f":"$BH$102","v":49.5},{"$f":"$BH$103","v":39.5},null,{"$f":"$AN$116","v":"JAN"},34.9,46.2,32.299999999999997,37.4,36.200000000000003,32.4,32.9,41,37.5,36.200000000000003,{"$f":"AVERAGE(BB106:BK106)","v":36.700000000000003},{"$f":"AVERAGE(BG106:BK106)","v":36},null,{"$f":"$AN$116","v":"JAN"},1.57,0.34,0.81,0.01,6.9000000000000006E-2,0.52,0.09,0.35,0.62,0.04,{"$f":"AVERAGE(BP106:BY106)","v":0.44189999999999996},{"$f":"AVERAGE(BU106:BY106)","v":0.32400000000000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–","–",{"$f":"$AV$106","v":70},{"$f":"$AV$107","v":74.3},{"$f":"$AV$108","v":75},"–",73.100000000000009,null,"September","–","–",{"$f":"$AV$113","v":"-"},{"$f":"$AV$114","v":1.1000000000000001},{"$f":"$AV$115","v":1.69},"–",1.395,null,null,2012,{"$f":"$BI$92","v":41.6},{"$f":"$BI$93","v":43.1},{"$f":"$BI$94","v":60.3},{"$f":"$BI$95","v":64.900000000000006},{"$f":"$BI$96","v":73.400000000000006},{"$f":"$BI$97","v":79.2},{"$f":"$BI$98","v":87.6},{"$f":"$BI$99","v":80.7},{"$f":"$BI$100","v":74.3},{"$f":"$BI$101","v":59.8},{"$f":"$BI$102","v":51.8},{"$f":"$BI$103","v":41.6},null,{"$f":"$AO$116","v":"FEB"},43,39,37,38.799999999999997,44.6,33.299999999999997,36.6,40.6,37.6,33.6,{"$f":"AVERAGE(BB107:BK107)","v":38.410000000000011},{"$f":"AVERAGE(BG107:BK107)","v":36.339999999999996},null,{"$f":"$AO$116","v":"FEB"},1.1200000000000001,0,1.41,0.85,0.21,1.1299999999999999,0.35,4.16,2.59,0.7,{"$f":"AVERAGE(BP107:BY107)","v":1.252},{"$f":"AVERAGE(BU107:BY107)","v":1.786}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–","–",{"$f":"$AW$106","v":61.1},{"$f":"$AW$107","v":59.8},{"$f":"$AW$108","v":60},"–",60.300000000000004,null,"October","–","–",{"$f":"$AW$113","v":0.61},{"$f":"$AW$114","v":0.61},{"$f":"$AW$115","v":1.88},"–",1.0333333333333332,null,null,2013,{"$f":"$BJ$92","v":39.1},{"$f":"$BJ$93","v":40.200000000000003},{"$f":"$BJ$94","v":47.4},{"$f":"$BJ$95","v":54.5},{"$f":"$BJ$96","v":66.3},{"$f":"$BJ$97","v":78},{"$f":"$BJ$98","v":79.599999999999994},{"$f":"$BJ$99","v":79.900000000000006},{"$f":"$BJ$100","v":75},{"$f":"$BJ$101","v":60},{"$f":"$BJ$102","v":46.3},{"$f":"$BJ$103","v":33.5},null,{"$f":"$AP$116","v":"MAR"},48.7,50.7,56,48.2,49.4,47.2,49.8,58.3,46.1,45.5,{"$f":"AVERAGE(BB108:BK108)","v":49.990000000000009},{"$f":"AVERAGE(BG108:BK108)","v":49.38},null,{"$f":"$AP$116","v":"MAR"},1.1200000000000001,1.47,3.84,0.56999999999999995,0.71,0.88,0.23,4.4000000000000004,2.41,0.35,{"$f":"AVERAGE(BP108:BY108)","v":1.5980000000000001},{"$f":"AVERAGE(BU108:BY108)","v":1.6540000000000004}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–","–",{"$f":"$AX$106","v":49.5},{"$f":"$AX$107","v":51.8},{"$f":"$AX$108","v":46.3},"–",49.199999999999996,null,"November","–","–",{"$f":"$AX$113","v":2.62},{"$f":"$AX$114","v":0.45},{"$f":"$AX$115","v":1.61},"–",1.5600000000000003,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$92","v":0.67599999999999993},{"$f":"$CA$93","v":2.2000000000000002},{"$f":"$CA$94","v":1.748},{"$f":"$CA$95","v":3.5839999999999996},{"$f":"$CA$96","v":3.8059999999999996},{"$f":"$CA$97","v":3.9199999999999995},{"$f":"$CA$98","v":2.948},{"$f":"$CA$99","v":1.9600000000000002},{"$f":"$CA$100","v":2.4400000000000004},{"$f":"$CA$101","v":1.4019999999999999},{"$f":"$CA$102","v":1.7420000000000002},{"$f":"$CA$103","v":0.8640000000000001},null,{"$f":"$AQ$116","v":"APR"},57.7,64.8,53.8,56,56.8,60.3,61,62.6,51.7,58.6,58.330000000000005,58.840000000000011,null,{"$f":"$AQ$116","v":"APR"},1.63,0.53,2,1.66,4.4800000000000004,2.29,1.04,4.18,1.51,0.56999999999999995,1.9890000000000001,1.9179999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–","–",{"$f":"$AY$106","v":39.5},{"$f":"$AY$107","v":41.6},{"$f":"$AY$108","v":33.5},"–",38.199999999999996,null,"December","–","–",{"$f":"$AY$113","v":2.15},{"$f":"$AY$114","v":0.43},{"$f":"$AY$115","v":0.64},"–",1.0733333333333335,null,null,"10 Yr. Avg",{"$f":"BZ92","v":0.89199999999999979},{"$f":"BZ93","v":1.7459999999999998},{"$f":"BZ94","v":2.452},{"$f":"BZ95","v":3.8410000000000002},{"$f":"BZ96","v":4.6269999999999998},{"$f":"BZ97","v":4.9220000000000006},{"$f":"BZ98","v":3.8069999999999999},{"$f":"BZ99","v":3.1089999999999995},{"$f":"BZ100","v":2.6588888888888893},{"$f":"BZ101","v":2.3079999999999998},{"$f":"BZ102","v":1.502},{"$f":"BZ103","v":0.95900000000000019},null,{"$f":"$AR$116","v":"MAY"},67,70.5,66.7,67.5,64.5,65.8,68.5,72.2,66.7,70.599999999999994,68.000000000000014,68.759999999999991,null,{"$f":"$AR$116","v":"MAY"},0.89,1.8,5.55,3.61,2.09,6.73,0.55000000000000004,0.46,1.3,0.54,2.3520000000000003,1.9160000000000004]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AS$116","v":"JUN"},76.099999999999994,79.8,72.2,77.7,78.2,80.099999999999994,84.6,80.2,78,76.8,78.36999999999999,79.94,null,{"$f":"$AS$116","v":"JUN"},6.4,1.78,7.28,1.95,1.58,1.49,2.4300000000000002,1.37,3.84,6.49,3.4609999999999999,3.1239999999999997]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AH$9","v":"Woodward"},null,null,null,null,null,null,null,null,{"$f":"T112","v":"Woodward"},null,null,null,null,null,null,null,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–",null,{"$f":"$AT$116","v":"JUL"},79.3,85.2,77.2,81,81.099999999999994,80.400000000000006,89.1,87.3,79.8,77.400000000000006,81.779999999999987,82.8,null,{"$f":"$AT$116","v":"JUL"},1.75,0.38,3.03,1.06,1.21,4.87,1.45,0.28999999999999998,3.36,3.73,2.113,2.74]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,"Month",{"$f":"User!$AG$2","v":2009},{"$f":"User!$AG$3","v":2010},{"$f":"User!$AG$4","v":2011},{"$f":"User!$AG$5","v":2012},{"$f":"User!$AG$6","v":2013},2014,"Avg.",null,null,2011,{"$f":"$BV$92","v":0.32},{"$f":"$BV$93","v":1.87},{"$f":"$BV$94","v":0.83},{"$f":"$BV$95","v":1.98},{"$f":"$BV$96","v":3.91},{"$f":"$BV$97","v":1.71},{"$f":"$BV$98","v":0.73},{"$f":"$BV$99","v":0.1},{"$f":"$BV$100","v":"-"},{"$f":"$BV$101","v":0.61},{"$f":"$BV$102","v":2.62},{"$f":"$BV$103","v":2.15},null,{"$f":"$AU$116","v":"AUG"},77.7,80.599999999999994,81.400000000000006,77.599999999999994,78.7,82,86.5,79.7,79.099999999999994,80.5,80.38000000000001,81.559999999999988,null,{"$f":"$AU$116","v":"AUG"},5.42,3.09,1.41,1.97,3.63,1.57,1.28,2.31,3.34,3.93,2.7949999999999999,2.4859999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"January","–","–",{"$f":"$AN$121","v":32.9},{"$f":"$AN$122","v":41},{"$f":"$AN$123","v":37.5},"–",{"$f":"AVERAGE(W114:Y114)","v":37.133333333333333},null,"January","–","–",{"$f":"$AN$128","v":0.09},{"$f":"$AN$129","v":0.35},{"$f":"$AN$130","v":0.62},"–",{"$f":"AVERAGE(AF114:AH114)","v":0.35333333333333333},null,null,2012,{"$f":"$BW$92","v":0.96},{"$f":"$BW$93","v":2.93},{"$f":"$BW$94","v":3.92},{"$f":"$BW$95","v":6.16},{"$f":"$BW$96","v":1.1200000000000001},{"$f":"$BW$97","v":2.16},{"$f":"$BW$98","v":7.0000000000000007E-2},{"$f":"$BW$99","v":2.64},{"$f":"$BW$100","v":1.1000000000000001},{"$f":"$BW$101","v":0.61},{"$f":"$BW$102","v":0.45},{"$f":"$BW$103","v":0.43},null,{"$f":"$AV$116","v":"SEP"},74.3,67.8,72.7,68.3,68.099999999999994,75.3,71,72.599999999999994,74.8,72.099999999999994,71.7,73.16,null,{"$f":"$AV$116","v":"SEP"},0.94,1.42,1.17,3.29,0.93,2.69,1.45,1.81,3.22,0.98,1.7899999999999998,2.0300000000000002]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"February","–","–",{"$f":"$AO$121","v":36.6},{"$f":"$AO$122","v":40.6},{"$f":"$AO$123","v":37.6},"–",38.266666666666673,null,"February","–","–",{"$f":"$AO$128","v":0.35},{"$f":"$AO$129","v":4.16},{"$f":"$AO$130","v":2.59},"–",{"$f":"AVERAGE(AF115:AH115)","v":2.3666666666666667},null,null,2013,{"$f":"$BX$92","v":1},{"$f":"$BX$93","v":3.11},{"$f":"$BX$94","v":1.1200000000000001},{"$f":"$BX$95","v":5.33},{"$f":"$BX$96","v":6.22},{"$f":"$BX$97","v":3.95},{"$f":"$BX$98","v":5.57},{"$f":"$BX$99","v":2.54},{"$f":"$BX$100","v":1.69},{"$f":"$BX$101","v":1.88},{"$f":"$BX$102","v":1.61},{"$f":"$BX$103","v":0.64},null,{"$f":"$AW$116","v":"OCT"},60.1,59.5,62.9,58.7,51.7,62.1,61,58.8,58.6,63,59.64,60.7,null,{"$f":"$AW$116","v":"OCT"},1.81,0.78,0.75,4.4800000000000004,2.98,1.17,1.54,1.6,0.8,1.22,1.7130000000000003,1.266]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"March","–","–",{"$f":"$AP$121","v":49.8},{"$f":"$AP$122","v":58.3},{"$f":"$AP$123","v":46.1},"–",51.4,null,"March","–","–",{"$f":"$AP$128","v":0.23},{"$f":"$AP$129","v":4.4000000000000004},{"$f":"$AP$130","v":2.41},"–",{"$f":"AVERAGE(AF116:AH116)","v":2.3466666666666671},null,{"$f":"T112","v":"Woodward"},null,"JAN","FEB","MAR","APR","MAY","JUN","JUL","AUG","SEP","OCT","NOV","DEC",null,{"$f":"$AX$116","v":"NOV"},51.1,48.3,48.3,48.2,50.8,46.6,46.9,52.2,45.5,42.9,48.08,46.82,null,{"$f":"$AX$116","v":"NOV"},0.2,0.16,0.03,0.21,0.23,2.86,1.55,0.34,0.2,0.54,0.63200000000000001,1.0980000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"April","–","–",{"$f":"$AQ$121","v":61},{"$f":"$AQ$122","v":62.6},{"$f":"$AQ$123","v":51.7},"–",58.433333333333337,null,"April","–","–",{"$f":"$AQ$128","v":1.04},{"$f":"$AQ$129","v":4.18},{"$f":"$AQ$130","v":1.51},"–",2.2433333333333332,null,"Temperature (°F)","5 Yr. Avg",{"$f":"$BM$106","v":36},{"$f":"$BM$107","v":36.339999999999996},{"$f":"$BM$108","v":49.38},{"$f":"$BM$109","v":58.840000000000011},{"$f":"$BM$110","v":68.759999999999991},{"$f":"$BM$111","v":79.94},{"$f":"$BM$112","v":82.8},{"$f":"$BM$113","v":81.559999999999988},{"$f":"$BM$114","v":73.16},{"$f":"$BM$115","v":60.7},{"$f":"$BM$116","v":46.82},{"$f":"$BM$117","v":36.86},null,{"$f":"$AY$116","v":"DEC"},36.1,39.4,34.799999999999997,36.299999999999997,32.1,36.5,36.700000000000003,39.200000000000003,33.799999999999997,38.1,{"$f":"AVERAGE(BB117:BK117)","v":36.299999999999997},36.86,null,{"$f":"$AY$116","v":"DEC"},0.19,4.51,0.61,0.33,0.17,0.35,1.8,0.6,0.31,0.66,0.95300000000000007,0.74399999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"May","–","–",{"$f":"$AR$121","v":68.5},{"$f":"$AR$122","v":72.2},{"$f":"$AR$123","v":66.7},"–",69.133333333333326,null,"May","–","–",{"$f":"$AR$128","v":0.55000000000000004},{"$f":"$AR$129","v":0.46},{"$f":"$AR$130","v":1.3},"–",0.77,null,null,"10 Yr. Avg",{"$f":"BL106","v":36.700000000000003},{"$f":"BL107","v":38.410000000000011},{"$f":"BL108","v":49.990000000000009},{"$f":"BL109","v":58.330000000000005},{"$f":"BL110","v":68.000000000000014},{"$f":"BL111","v":78.36999999999999},{"$f":"BL112","v":81.779999999999987},{"$f":"BL113","v":80.38000000000001},{"$f":"BL114","v":71.7},{"$f":"BL115","v":59.64},{"$f":"BL116","v":48.08},{"$f":"BL117","v":36.299999999999997},null,"Source: Oklahoma Mesonet",null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Oklahoma Mesonet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"June","–","–",{"$f":"$AS$121","v":84.6},{"$f":"$AS$122","v":80.2},{"$f":"$AS$123","v":78},"–",80.933333333333337,null,"June","–","–",{"$f":"$AS$128","v":2.4300000000000002},{"$f":"$AS$129","v":1.37},{"$f":"$AS$130","v":3.84},"–",2.5466666666666669,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"July","–","–",{"$f":"$AT$121","v":89.1},{"$f":"$AT$122","v":87.3},{"$f":"$AT$123","v":79.8},"–",85.399999999999991,null,"July","–","–",{"$f":"$AT$128","v":1.45},{"$f":"$AT$129","v":0.28999999999999998},{"$f":"$AT$130","v":3.36},"–",1.7,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"August","–","–",{"$f":"$AU$121","v":86.5},{"$f":"$AU$122","v":79.7},{"$f":"$AU$123","v":79.099999999999994},"–",81.766666666666666,null,"August","–","–",{"$f":"$AU$128","v":1.28},{"$f":"$AU$129","v":2.31},{"$f":"$AU$130","v":3.34},"–",2.31,null,null,2011,{"$f":"$BH$106","v":32.9},{"$f":"$BH$107","v":36.6},{"$f":"$BH$108","v":49.8},{"$f":"$BH$109","v":61},{"$f":"$BH$110","v":68.5},{"$f":"$BH$111","v":84.6},{"$f":"$BH$112","v":89.1},{"$f":"$BH$113","v":86.5},{"$f":"$BH$114","v":71},{"$f":"$BH$115","v":61},{"$f":"$BH$116","v":46.9},{"$f":"$BH$117","v":36.700000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"September","–","–",{"$f":"$AV$121","v":71},{"$f":"$AV$122","v":72.599999999999994},{"$f":"$AV$123","v":74.8},"–",72.8,null,"September","–","–",{"$f":"$AV$128","v":1.45},{"$f":"$AV$129","v":1.81},{"$f":"$AV$130","v":3.22},"–",2.16,null,null,2012,{"$f":"$BI$106","v":41},{"$f":"$BI$107","v":40.6},{"$f":"$BI$108","v":58.3},{"$f":"$BI$109","v":62.6},{"$f":"$BI$110","v":72.2},{"$f":"$BI$111","v":80.2},{"$f":"$BI$112","v":87.3},{"$f":"$BI$113","v":79.7},{"$f":"$BI$114","v":72.599999999999994},{"$f":"$BI$115","v":58.8},{"$f":"$BI$116","v":52.2},{"$f":"$BI$117","v":39.200000000000003}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"October","–","–",{"$f":"$AW$121","v":61},{"$f":"$AW$122","v":58.8},{"$f":"$AW$123","v":58.6},"–",59.466666666666669,null,"October","–","–",{"$f":"$AW$128","v":1.54},{"$f":"$AW$129","v":1.6},{"$f":"$AW$130","v":0.8},"–",1.3133333333333335,null,null,2013,{"$f":"$BJ$106","v":37.5},{"$f":"$BJ$107","v":37.6},{"$f":"$BJ$108","v":46.1},{"$f":"$BJ$109","v":51.7},{"$f":"$BJ$110","v":66.7},{"$f":"$BJ$111","v":78},{"$f":"$BJ$112","v":79.8},{"$f":"$BJ$113","v":79.099999999999994},{"$f":"$BJ$114","v":74.8},{"$f":"$BJ$115","v":58.6},{"$f":"$BJ$116","v":45.5},{"$f":"$BJ$117","v":33.799999999999997}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"November","–","–",{"$f":"$AX$121","v":46.9},{"$f":"$AX$122","v":52.2},{"$f":"$AX$123","v":45.5},"–",48.199999999999996,null,"November","–","–",{"$f":"$AX$128","v":1.55},{"$f":"$AX$129","v":0.34},{"$f":"$AX$130","v":0.2},"–",0.69666666666666677,null,"Precipitation (in.)","5 Yr. Avg",{"$f":"$CA$106","v":0.32400000000000001},{"$f":"$CA$107","v":1.786},{"$f":"$CA$108","v":1.6540000000000004},{"$f":"$CA$109","v":1.9179999999999999},{"$f":"$CA$110","v":1.9160000000000004},{"$f":"$CA$111","v":3.1239999999999997},{"$f":"$CA$112","v":2.74},{"$f":"$CA$113","v":2.4859999999999998},{"$f":"$CA$114","v":2.0300000000000002},{"$f":"$CA$115","v":1.266},{"$f":"$CA$116","v":1.0980000000000001},{"$f":"$CA$117","v":0.74399999999999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"December","–","–",{"$f":"$AY$121","v":36.700000000000003},{"$f":"$AY$122","v":39.200000000000003},{"$f":"$AY$123","v":33.799999999999997},"–",36.56666666666667,null,"December","–","–",{"$f":"$AY$128","v":1.8},{"$f":"$AY$129","v":0.6},{"$f":"$AY$130","v":0.31},"–",0.90333333333333332,null,null,"10 Yr. Avg",{"$f":"BZ106","v":0.44189999999999996},{"$f":"BZ107","v":1.252},{"$f":"BZ108","v":1.5980000000000001},{"$f":"BZ109","v":1.9890000000000001},{"$f":"BZ110","v":2.3520000000000003},{"$f":"BZ111","v":3.4609999999999999},{"$f":"BZ112","v":2.113},{"$f":"BZ113","v":2.7949999999999999},{"$f":"BZ114","v":1.7899999999999998},{"$f":"BZ115","v":1.7130000000000003},{"$f":"BZ116","v":0.63200000000000001},{"$f":"BZ117","v":0.95300000000000007}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,"Source:  National Oceanic and Atmospheric Administration",null,null,null,null,null,null,null,null,null,2009,"–","–","–","–","–","–","–","–","–","–","–","–"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,"–","–","–","–","–","–","–","–","–","–","–","–"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2011,{"$f":"$BV$106","v":0.09},{"$f":"$BV$107","v":0.35},{"$f":"$BV$108","v":0.23},{"$f":"$BV$109","v":1.04},{"$f":"$BV$110","v":0.55000000000000004},{"$f":"$BV$111","v":2.4300000000000002},{"$f":"$BV$112","v":1.45},{"$f":"$BV$113","v":1.28},{"$f":"$BV$114","v":1.45},{"$f":"$BV$115","v":1.54},{"$f":"$BV$116","v":1.55},{"$f":"$BV$117","v":1.8}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012,{"$f":"$BW$106","v":0.35},{"$f":"$BW$107","v":4.16},{"$f":"$BW$108","v":4.4000000000000004},{"$f":"$BW$109","v":4.18},{"$f":"$BW$110","v":0.46},{"$f":"$BW$111","v":1.37},{"$f":"$BW$112","v":0.28999999999999998},{"$f":"$BW$113","v":2.31},{"$f":"$BW$114","v":1.81},{"$f":"$BW$115","v":1.6},{"$f":"$BW$116","v":0.34},{"$f":"$BW$117","v":0.6}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2013,{"$f":"$BX$106","v":0.62},{"$f":"$BX$107","v":2.59},{"$f":"$BX$108","v":2.41},{"$f":"$BX$109","v":1.51},{"$f":"$BX$110","v":1.3},{"$f":"$BX$111","v":3.84},{"$f":"$BX$112","v":3.36},{"$f":"$BX$113","v":3.34},{"$f":"$BX$114","v":3.22},{"$f":"$BX$115","v":0.8},{"$f":"$BX$116","v":0.2},{"$f":"$BX$117","v":0.31}]

{"sheet":"SHYNE","index":19,"n_rows":56,"n_cols":20,"rows_kept":56,"cut":false,"hidden":false,"merged":[[55,1,60,15],[17,10,17,15],[17,7,17,8],[18,7,18,8],[5,1,5,15],[7,1,7,5],[14,1,14,5],[15,4,15,5],[7,7,7,8],[12,7,12,8],[7,10,8,13],[9,11,10,11],[9,12,10,12],[9,13,10,13],[9,14,10,14],[9,15,10,15]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,true,"too late to change N application or not"]
[null,null,null,null,null,null,null,"See User Manual for Guidance on Use and Interpretation"]
[null,{"$f":"CONCATENATE(\"Switchgrass Yield, Harvest Date and Nutrient Concentration Estimator for \",'Main Menu'!D8,\"  \")","v":"Switchgrass Yield, Harvest Date and Nutrient Concentration Estimator for Circle C  "}]
[]
[null,"Fertilizer Options & User-Specified Price",null,null,null,null,null,"Fertilizer Costs per pound of Ingredient",null,null,"Click to 'Update' profit-maximizing N application and alternative switchgrass price for a non-optimal harvest date:"]
[null,"N","P2O5","K2O","Fertilizer Name","Cost/ton",null,"Nitrogen ($/lb)",{"$f":"+F10/2000/(B10/100)","v":0.62065217391304339}]
[null,46,0,0,"Urea",{"$f":"Inputs!P35","v":571},null,"Phosphate - P2O5 ($/lb)",{"$f":"+F11/2000/(C11/100)","v":0.69},null,null,"60 Days Before","30 Days Before","Optimal Harvest","30 Days After","60 Days After"]
[null,0,45,0,"Triple Super Phosphate",{"$f":"Inputs!P37","v":621},null,"Potassium Oxide - K2O ($/lb)",{"$f":"+F12/2000/(D12/100)","v":0.50083333333333335}]
[null,0,0,60,"Potash Fertilizer",{"$f":"Inputs!P39","v":601},null,null,null,null,"Date of Harvest",{"$f":"N12-60","v":"2013-09-13"},{"$f":"+N12-30","v":"2013-10-13"},{"$f":"User!N44","v":"2013-11-12"},{"$f":"+N12+30","v":"2013-12-12"},{"$f":"+N12+60","v":"2014-01-11"}]
[null,3,3,3,"Poultry Litter",{"$f":"Inputs!P41","v":22.5},null,"Miscellaneous Input Data",null,null,"N applied    constant ®          ",{"$f":"IFERROR(IF($S$4,User!V50,User!O50),\"nd\")","v":76.562022231837503},{"$f":"IFERROR(IF($S$4,User!V59,User!O59),\"nd\")","v":76.562022231837503},{"$f":"IFERROR(User!P4,\"nd\")","v":76.562022231837503},{"$f":"IFERROR(IF($S$4,User!V68,User!O68),\"nd\")","v":76.562022231837503},{"$f":"IFERROR(IF($S$4,User!V77,User!O77),\"nd\")","v":76.562022231837503}]
[null,null,null,null,null,null,null,"Interest Rate (Yearly)",{"$f":"+Inputs!P21","v":7.7499999999999999E-2},null,"Switchgrass Price ($)",{"$f":"IFERROR(IF($S$4,User!V51,User!O51),\"nd\")","v":53.044688979139892},{"$f":"IFERROR(IF($S$4,User!V60,User!O60),\"nd\")","v":50.683255149078484},{"$f":"IFERROR(User!P2,\"nd\")","v":50},{"$f":"IFERROR(IF($S$4,User!V69,User!O69),\"nd\")","v":50.672543843430184},{"$f":"IFERROR(IF($S$4,User!V78,User!O78),\"nd\")","v":52.697289597347194}]
[null,"Historical Cost for Various Fertilizers ($/ton)",null,null,null,null,null,"Storage Loss Rate (6 month)",{"$f":"+Inputs!P59","v":0.1},null,"Yield",{"$f":"IFERROR(IF($S$4,User!V52,User!O52),\"nd\")","v":6.1197025621063768},{"$f":"IFERROR(IF($S$4,User!V61,User!O61),\"nd\")","v":6.2350661575262487},{"$f":"IFERROR(User!O44,\"nd\")","v":6.1266712526053348},{"$f":"IFERROR(IF($S$4,User!V70,User!O70),\"nd\")","v":5.832902519278961},{"$f":"IFERROR(IF($S$4,User!V79,User!O79),\"nd\")","v":5.3822834673036448}]
[null,"5 Yr. Avg","10 Yr Avg","13 Yr. Avg","Fertilizer Name",null,null,"Switchgrass Price",{"$f":"+Inputs!P11","v":50},null,"Moisture at cutting (%)",{"$f":"IFERROR(IF($S$4,User!V57,User!O57),\"nd\")","v":57.352159234116982},{"$f":"IFERROR(IF($S$4,User!V66,User!O66),\"nd\")","v":50.538171903322421},{"$f":"IFERROR(+User!Y44,\"nd\")","v":43.085511515595883},{"$f":"IFERROR(IF($S$4,User!V75,User!O75),\"nd\")","v":35.103739297558647},{"$f":"IFERROR(IF($S$4,User!V84,User!O84),\"nd\")","v":26.674269797229584}]
[null,693,568,504,"Anhydrous Ammonia"]
[null,513,425,379,"Urea (46,0,0)",null,null,"Harvest Dates and Locations",null,null,"Nutrient Concentration in Harvested Biomass (dry basis)"]
[null,649,479,422,"Super Phosphate (0,45,0)",null,null,"Please change location and year in 'Inputs'",null,null,"N removed",{"$f":"IFERROR(IF($S$4,User!V53,User!O53)/(L$15*2000),\"nd\")","v":5.9496573129855903E-3},{"$f":"IFERROR(IF($S$4,User!V62,User!O62)/(M$15*2000),\"nd\")","v":5.4283461399114866E-3},{"$f":"IFERROR(User!P44/(N15*2000),\"nd\")","v":4.9052735534916708E-3},{"$f":"IFERROR(IF($S$4,User!V71,User!O71)/(O$15*2000),\"nd\")","v":4.3274641095202415E-3},{"$f":"IFERROR(IF($S$4,User!V80,User!O80)/(P$15*2000),\"nd\")","v":3.6357812037605048E-3}]
[null,635,432,370,"Potash Fertilizer (0,0,60)",null,null,"Harvest Year",{"$f":"+Inputs!N65","v":2012},null,"P removed",{"$f":"IFERROR(IF($S$4,User!V54,User!O54)/(L$15*2000),\"nd\")","v":1.1578134361934678E-3},{"$f":"IFERROR(IF($S$4,User!V63,User!O63)/(M$15*2000),\"nd\")","v":1.0510919753029598E-3},{"$f":"IFERROR(User!Q44/(N15*2000),\"nd\")","v":9.5744012949782104E-4},{"$f":"IFERROR(IF($S$4,User!V72,User!O72)/(O$15*2000),\"nd\")","v":8.6562218495687753E-4},{"$f":"IFERROR(IF($S$4,User!V81,User!O81)/(P$15*2000),\"nd\")","v":7.6603231407254384E-4}]
[null,"   $17 (low est.)",null,"$40 (high est.)    ","Poultry Litter (3-3-3)",null,null,"Harvest Location",{"$f":"Inputs!N63","v":"Fayetteville"},null,"K removed",{"$f":"IFERROR(IF($S$4,User!V55,User!O55)/(L$15*2000),\"nd\")","v":8.039208733328692E-3},{"$f":"IFERROR(IF($S$4,User!V64,User!O64)/(M$15*2000),\"nd\")","v":7.0795704079005947E-3},{"$f":"IFERROR(User!R44/(N15*2000),\"nd\")","v":6.1905707233347431E-3},{"$f":"IFERROR(IF($S$4,User!V73,User!O73)/(O$15*2000),\"nd\")","v":5.2725422049815377E-3},{"$f":"IFERROR(IF($S$4,User!V82,User!O82)/(P$15*2000),\"nd\")","v":4.2303805336328815E-3}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer:  The information provided within represents estimates that are a result of a set of complex calculations that are described in more detail in the user manual.  Changes in parameter values and its implications on returns are estimates and the user should use their own reasonable judgment to reflect whether the direction of change in returns is appropriate before acting on the results.  As such, this software is provided ‘as is’ and without warranties as to performance of merchantability.  Further, statements may have been made to you about this software.  Any such statements do not constitute warranties and shall not be relied on by the user in deciding whether to use the program or act on its results.  This program is provided without any expressed or implied warranties whatsoever.  Because the diversity of conditions and hardware under which this program may be used, no warranty of merchantability or warranty of fitness for a particular purpose is offered.  The user is advised to test the program thoroughly before relying on it.  The user assumes the entire risk of using the program.  The University of Arkansas will not be liable for any claim or damage brought against the user by any third party, nor will the University of Arkansas be liable for any consequential, indirect or special damages suffered by the user as a result of the software."]